For saleSingle family
$90,000
604 13th St SW
Willmar MN 56201
3 beds, 1 bath, 1,260 sqft
604 13th St SW is a 3 beds, 1 bath, 1,260 sqft single family home for sale at $90,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,500/mo and returns $858/mo a month at a 18.1% 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
- $858/mo
- Cap rate
- 18.1%
- Cash-on-cash
- 57.2%
- Max offer
- $90,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading