For saleSingle family
$134,900
722 11th St NW
Willmar MN 56201
2 beds, 1 bath, 704 sqft
722 11th St NW is a 2 beds, 1 bath, 704 sqft single family home for sale at $134,900 in Willmar MN 56201. At 20% down it rents for an estimated $1,450/mo and returns $504/mo a month at a 11.0% 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
- $1,450/mo
- Monthly cash flow
- $504/mo
- Cap rate
- 11.0%
- Cash-on-cash
- 22.4%
- Max offer
- $134,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.