For saleMulti-family
$129,900
420 8th St SW
Willmar MN 56201
4 beds, 2 baths, 1,800 sqft
420 8th St SW is a 4 beds, 2 baths, 1,800 sqft multi-family home for sale at $129,900 in Willmar MN 56201. At 20% down it rents for an estimated $1,900/mo and returns $973/mo a month at a 15.7% 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
- $1,900/mo
- Monthly cash flow
- $973/mo
- Cap rate
- 15.7%
- Cash-on-cash
- 44.9%
- Max offer
- $129,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading