For saleSingle family
$340,000
1128 11th St SW
Willmar MN 56201
10 beds, 3 baths, 3,400 sqft
1128 11th St SW is a 10 beds, 3 baths, 3,400 sqft single family home for sale at $340,000 in Willmar MN 56201. At 20% down it rents for an estimated $2,650/mo and returns $265/mo a month at a 7.5% 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
- $2,650/mo
- Monthly cash flow
- $265/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.7%
- Max offer
- $317,500
Offer ≤ $317,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.