For saleSingle family
$134,900
514 15th St SW
Willmar MN 56201
3 beds, 1.5 baths, 1,008 sqft
514 15th St SW is a 3 beds, 1.5 baths, 1,008 sqft single family home for sale at $134,900 in Willmar MN 56201. At 20% down it rents for an estimated $1,350/mo and returns $404/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
- $1,350/mo
- Monthly cash flow
- $404/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 18.0%
- Max offer
- $134,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.