For saleSingle family
$165,000
904 5th St SE
Willmar MN 56201
3 beds, 3 baths, 1,194 sqft
904 5th St SE is a 3 beds, 3 baths, 1,194 sqft single family home for sale at $165,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,450/mo and returns $272/mo a month at a 8.6% 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
- $1,450/mo
- Monthly cash flow
- $272/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.9%
- Max offer
- $165,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading