For saleSingle family
$159,000
521 9th St NW
Willmar MN 56201
3 beds, 2 baths, 1,440 sqft
521 9th St NW is a 3 beds, 2 baths, 1,440 sqft single family home for sale at $159,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,500/mo and returns $365/mo a month at a 9.4% 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
- $1,500/mo
- Monthly cash flow
- $365/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.8%
- Max offer
- $159,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading