For saleSingle family
$159,900
705 11th St SW
Willmar MN 56201
3 beds, 1 bath, 1,221 sqft
705 11th St SW is a 3 beds, 1 bath, 1,221 sqft single family home for sale at $159,900 in Willmar MN 56201. At 20% down it rents for an estimated $1,700/mo and returns $559/mo a month at a 10.9% 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
- $559/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.0%
- Max offer
- $159,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading