For saleSingle family
$265,000
1221 13th Ave SW
Willmar MN 56201
3 beds, 2 baths, 1,932 sqft
1221 13th Ave SW is a 3 beds, 2 baths, 1,932 sqft single family home for sale at $265,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,700/mo and returns -$192/mo a month at a 5.8% 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
- $1,700/mo
- Monthly cash flow
- -$192/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.3%
- Max offer
- $201,000
Offer ≤ $201,000 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading