For saleSingle family
$224,000
413 Highland Rd
Willmar MN 56201
4 beds, 2.5 baths, 1,784 sqft
413 Highland Rd is a 4 beds, 2.5 baths, 1,784 sqft single family home for sale at $224,000 in Willmar MN 56201. At 20% down it rents for an estimated $2,125/mo and returns $554/mo a month at a 9.5% 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
- $2,125/mo
- Monthly cash flow
- $554/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.8%
- Max offer
- $224,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.