For saleSingle family
$100,000
411 15th St SE
Willmar MN 56201
1 bed, 1 bath, 672 sqft
411 15th St SE is a 1 bed, 1 bath, 672 sqft single family home for sale at $100,000 in Willmar MN 56201. At 20% down it rents for an estimated $925/mo and returns $211/mo a month at a 9.2% 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
- $925/mo
- Monthly cash flow
- $211/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.7%
- Max offer
- $100,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading