For saleSingle family
$270,000
1001 19th Ave SE
Willmar MN 56201
4 beds, 2 baths, 1,728 sqft
1001 19th Ave SE is a 4 beds, 2 baths, 1,728 sqft single family home for sale at $270,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,500/mo and returns -$427/mo a month at a 4.8% 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
- $1,500/mo
- Monthly cash flow
- -$427/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.5%
- Max offer
- $177,500
Offer ≤ $177,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading