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 $1,700/mo and returns $415/mo a month at a 9.4% 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
- $1,700/mo
- Monthly cash flow
- $415/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.8%
- Max offer
- $180,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading