For saleMulti-family
$144,900
805 4th St SW
Willmar MN 56201
2 beds, 2 baths, 1,248 sqft
805 4th St SW is a 2 beds, 2 baths, 1,248 sqft multi-family home for sale at $144,900 in Willmar MN 56201. At 20% down it rents for an estimated $1,600/mo and returns $584/mo a month at a 11.4% 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
- $1,600/mo
- Monthly cash flow
- $584/mo
- Cap rate
- 11.4%
- Cash-on-cash
- 24.2%
- Max offer
- $144,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.