For saleSingle family
$170,000
420 Highland Rd
Willmar MN 56201
3 beds, 2 baths, 1,713 sqft
420 Highland Rd is a 3 beds, 2 baths, 1,713 sqft single family home for sale at $170,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,500/mo and returns $286/mo a month at a 8.7% 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
- $1,500/mo
- Monthly cash flow
- $286/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.1%
- Max offer
- $170,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading