For saleSingle family
$140,000
117 Ella Ave NE
Willmar MN 56201
3 beds, 1 bath, 1,562 sqft
117 Ella Ave NE is a 3 beds, 1 bath, 1,562 sqft single family home for sale at $140,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,075/mo and returns $93/mo a month at a 7.3% 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
- $1,075/mo
- Monthly cash flow
- $93/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.0%
- Max offer
- $128,500
Offer ≤ $128,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.