For saleSingle family
$180,000
108 31st St NW
Willmar MN 56201
3 beds, 2.5 baths, 2,005 sqft
108 31st St NW is a 3 beds, 2.5 baths, 2,005 sqft single family home for sale at $180,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,450/mo and returns $188/mo a month at a 7.8% 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
- $1,450/mo
- Monthly cash flow
- $188/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.3%
- Max offer
- $173,500
Offer ≤ $173,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.