For saleTownhouse
$160,000
3011 1st Ave NW
Willmar MN 56201
3 beds, 1 bath, 1,168 sqft
3011 1st Ave NW is a 3 beds, 1 bath, 1,168 sqft townhouse home for sale at $160,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,350/mo and returns $141/mo a month at a 7.6% 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
- $1,350/mo
- Monthly cash flow
- $141/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.3%
- Max offer
- $150,500
Offer ≤ $150,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.