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 $1,500/mo and returns $340/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
- $1,500/mo
- Monthly cash flow
- $340/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.6%
- Max offer
- $162,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading