For saleSingle family
$185,000
419 5th St SE
Willmar MN 56201
4 beds, 2 baths, 1,686 sqft
419 5th St SE is a 4 beds, 2 baths, 1,686 sqft single family home for sale at $185,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,600/mo and returns $279/mo a month at a 8.5% 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
- $1,600/mo
- Monthly cash flow
- $279/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.1%
- Max offer
- $185,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading