For saleSingle family
$198,000
207 Willow Ave
Owatonna MN 55060
4 beds, 2 baths, 1,851 sqft
207 Willow Ave is a 4 beds, 2 baths, 1,851 sqft single family home for sale at $198,000 in Owatonna MN 55060. At 20% down it rents for an estimated $1,700/mo and returns $287/mo a month at a 8.4% 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
- $1,700/mo
- Monthly cash flow
- $287/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.7%
- Max offer
- $198,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading