For saleSingle family
$215,000
1319 Kandiyohi Ave SW
Willmar MN 56201
3 beds, 1.5 baths, 1,724 sqft
1319 Kandiyohi Ave SW is a 3 beds, 1.5 baths, 1,724 sqft single family home for sale at $215,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,700/mo and returns $165/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
- $1,700/mo
- Monthly cash flow
- $165/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.6%
- Max offer
- $200,500
Offer ≤ $200,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading