For saleSingle family
$245,000
705 Johanna Ave
Willmar MN 56201
5 beds, 2 baths, 1,860 sqft
705 Johanna Ave is a 5 beds, 2 baths, 1,860 sqft single family home for sale at $245,000 in Willmar MN 56201. At 20% down it rents for an estimated $2,350/mo and returns $632/mo a month at a 9.6% 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
- $2,350/mo
- Monthly cash flow
- $632/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 15.5%
- Max offer
- $245,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.