For saleTownhouse
$177,500
2215 10th Ave SE
Willmar MN 56201
2 beds, 2 baths, 1,405 sqft
2215 10th Ave SE is a 2 beds, 2 baths, 1,405 sqft townhouse home for sale at $177,500 in Willmar MN 56201. At 20% down it rents for an estimated $1,075/mo and returns -$411/mo a month at a 3.9% 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
- $1,075/mo
- Monthly cash flow
- -$411/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.9%
- Max offer
- $97,000
Offer ≤ $97,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading