For saleSingle family
$135,000
612 10th St SW
Willmar MN 56201
3 beds, 2 baths, 2,001 sqft
612 10th St SW is a 3 beds, 2 baths, 2,001 sqft single family home for sale at $135,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,450/mo and returns $503/mo a month at a 11.0% 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
- $1,450/mo
- Monthly cash flow
- $503/mo
- Cap rate
- 11.0%
- Cash-on-cash
- 22.4%
- Max offer
- $135,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.