For saleSingle family
$454,900
1960 Willow Ave
Worthington MN 56187
4 beds, 3 baths, 3,264 sqft
1960 Willow Ave is a 4 beds, 3 baths, 3,264 sqft single family home for sale at $454,900 in Worthington MN 56187. At 20% down it rents for an estimated $1,025/mo and returns -$2,222/mo a month at a 0.8% 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
- $1,025/mo
- Monthly cash flow
- -$2,222/mo
- Cap rate
- 0.8%
- Cash-on-cash
- -29.3%
- Max offer
- $123,000
Offer ≤ $123,000 (73% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading