For saleSingle family
$274,999
321 7th St SW
Willmar MN 56201
4 beds, 2.5 baths, 2,294 sqft
321 7th St SW is a 4 beds, 2.5 baths, 2,294 sqft single family home for sale at $274,999 in Willmar MN 56201. At 20% down it rents for an estimated $1,575/mo and returns -$388/mo a month at a 5.0% 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
- $1,575/mo
- Monthly cash flow
- -$388/mo
- Cap rate
- 5.0%
- Cash-on-cash
- -8.5%
- Max offer
- $186,000
Offer ≤ $186,000 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading