For saleSingle family
$234,900
714 9th St SW
Willmar MN 56201
5 beds, 3 baths, 1,380 sqft
714 9th St SW is a 5 beds, 3 baths, 1,380 sqft single family home for sale at $234,900 in Willmar MN 56201. At 20% down it rents for an estimated $1,150/mo and returns -$527/mo a month at a 4.0% 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
- $1,150/mo
- Monthly cash flow
- -$527/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.5%
- Max offer
- $136,000
Offer ≤ $136,000 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading