For saleSingle family
$129,900
912 13th Ave SW
Willmar MN 56201
3 beds, 1 bath, 1,438 sqft
912 13th Ave SW is a 3 beds, 1 bath, 1,438 sqft single family home for sale at $129,900 in Willmar MN 56201. At 20% down it rents for an estimated $1,450/mo and returns $523/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
- $1,450/mo
- Monthly cash flow
- $523/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 24.1%
- Max offer
- $129,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading