For saleSingle family
$162,500
610 Trott Ave SW
Willmar MN 56201
3 beds, 2 baths, 1,129 sqft
610 Trott Ave SW is a 3 beds, 2 baths, 1,129 sqft single family home for sale at $162,500 in Willmar MN 56201. At 20% down it rents for an estimated $1,450/mo and returns $310/mo a month at a 8.8% 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
- $310/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 11.5%
- Max offer
- $162,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.