For saleSingle family
$169,900
218 Augusta Ave SE
Willmar MN 56201
4 beds, 2 baths, 1,632 sqft
218 Augusta Ave SE is a 4 beds, 2 baths, 1,632 sqft single family home for sale at $169,900 in Willmar MN 56201. At 20% down it rents for an estimated $1,575/mo and returns $362/mo a month at a 9.2% 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
- $1,575/mo
- Monthly cash flow
- $362/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.8%
- Max offer
- $169,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading