For saleSingle family
$399,000
4018 N Eagle Rd
Willmar MN 56201
4 beds, 2 baths, 2,100 sqft
4018 N Eagle Rd is a 4 beds, 2 baths, 2,100 sqft single family home for sale at $399,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,325/mo and returns -$1,523/mo a month at a 2.1% 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
- $1,325/mo
- Monthly cash flow
- -$1,523/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.9%
- Max offer
- $157,500
Offer ≤ $157,500 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading