For saleSingle family
$415,000
4680 15th St NE
Willmar MN 56201
4 beds, 2 baths, 2,640 sqft
4680 15th St NE is a 4 beds, 2 baths, 2,640 sqft single family home for sale at $415,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,500/mo and returns -$1,463/mo a month at a 2.4% 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
- -$1,463/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.1%
- Max offer
- $178,500
Offer ≤ $178,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading