For saleSingle family
$175,000
904 3rd St SW
Willmar MN 56201
3 beds, 2 baths, 1,060 sqft
904 3rd St SW is a 3 beds, 2 baths, 1,060 sqft single family home for sale at $175,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,450/mo and returns $201/mo a month at a 8.0% 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
- $201/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.9%
- Max offer
- $171,000
Offer ≤ $171,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading