For saleSingle family
$975,000
2505 Country Club Dr NE
Willmar MN 56201
4 beds, 3 baths, 3,633 sqft
2505 Country Club Dr NE is a 4 beds, 3 baths, 3,633 sqft single family home for sale at $975,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,575/mo and returns -$5,385/mo a month at a 0.0% 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
- $1,575/mo
- Monthly cash flow
- -$5,385/mo
- Cap rate
- 0.0%
- Cash-on-cash
- -33.1%
- Max offer
- $190,500
Offer ≤ $190,500 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading