For saleSingle family
$335,000
624 11th St SW
Willmar MN 56201
3 beds, 4 baths, 3,125 sqft
624 11th St SW is a 3 beds, 4 baths, 3,125 sqft single family home for sale at $335,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,700/mo and returns -$691/mo a month at a 4.2% 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
- -$691/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.4%
- Max offer
- $201,500
Offer ≤ $201,500 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading