For saleSingle family
$75,000
401 Willow St
Fairmont MN 56031
1 bed, 1 bath, 672 sqft
401 Willow St is a 1 bed, 1 bath, 672 sqft single family home for sale at $75,000 in Fairmont MN 56031. At 20% down it rents for an estimated $600/mo and returns $74/mo a month at a 7.7% 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
- $600/mo
- Monthly cash flow
- $74/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.9%
- Max offer
- $71,500
Offer ≤ $71,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.