For saleSingle family
$149,900
420 SW 11th St
Willmar MN 56201
3 beds, 1 bath, 1,233 sqft
420 SW 11th St is a 3 beds, 1 bath, 1,233 sqft single family home for sale at $149,900 in Willmar MN 56201. At 20% down it rents for an estimated $1,500/mo and returns $430/mo a month at a 10.1% 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
- $430/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $149,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading