For saleSingle family
$169,900
1416 7th St SW
Willmar MN 56201
3 beds, 1 bath, 1,041 sqft
1416 7th St SW is a 3 beds, 1 bath, 1,041 sqft single family home for sale at $169,900 in Willmar MN 56201. At 20% down it rents for an estimated $1,350/mo and returns $137/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
- $1,350/mo
- Monthly cash flow
- $137/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.8%
- Max offer
- $159,000
Offer ≤ $159,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading