For saleSingle family
$269,900
1303 19th Ave SE
Willmar MN 56201
2 beds, 2 baths, 1,022 sqft
1303 19th Ave SE is a 2 beds, 2 baths, 1,022 sqft single family home for sale at $269,900 in Willmar MN 56201. At 20% down it rents for an estimated $1,075/mo and returns -$852/mo a month at a 2.9% 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
- -$852/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.9%
- Max offer
- $127,500
Offer ≤ $127,500 (53% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading