For saleSingle family
$129,900
722 Willow St
Fairmont MN 56031
2 beds, 1 bath, 1,714 sqft
722 Willow St is a 2 beds, 1 bath, 1,714 sqft single family home for sale at $129,900 in Fairmont MN 56031. At 20% down it rents for an estimated $825/mo and returns -$102/mo a month at a 5.7% 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
- $825/mo
- Monthly cash flow
- -$102/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.7%
- Max offer
- $97,500
Offer ≤ $97,500 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading