For saleSingle family
$229,900
1421 Vista Ln
Willmar MN 56201
6 beds, 3 baths, 2,928 sqft
1421 Vista Ln is a 6 beds, 3 baths, 2,928 sqft single family home for sale at $229,900 in Willmar MN 56201. At 20% down it rents for an estimated $2,575/mo and returns $963/mo a month at a 11.5% 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
- $2,575/mo
- Monthly cash flow
- $963/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 25.1%
- Max offer
- $229,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.