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 $1,700/mo and returns $736/mo a month at a 13.2% 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
- $1,700/mo
- Monthly cash flow
- $736/mo
- Cap rate
- 13.2%
- Cash-on-cash
- 32.7%
- Max offer
- $135,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading