For saleSingle family
$30,000
604 E Willow Ave
Olivia MN 56277
2 beds, 1 bath, 1,575 sqft
604 E Willow Ave is a 2 beds, 1 bath, 1,575 sqft single family home for sale at $30,000 in Olivia MN 56277. At 20% down it rents for an estimated $775/mo and returns $565/mo a month at a 29.1% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $775/mo
- Monthly cash flow
- $565/mo
- Cap rate
- 29.1%
- Cash-on-cash
- 112.9%
- Max offer
- $30,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.