For saleSingle family
$152,500
1408 6th St SW
Willmar MN 56201
3 beds, 2 baths, 1,254 sqft
1408 6th St SW is a 3 beds, 2 baths, 1,254 sqft single family home for sale at $152,500 in Willmar MN 56201. At 20% down it rents for an estimated $1,350/mo and returns $261/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
- $1,350/mo
- Monthly cash flow
- $261/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.3%
- Max offer
- $152,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading