For saleSingle family
$200,000
1308 10th St SW
Willmar MN 56201
3 beds, 2.5 baths, 2,335 sqft
1308 10th St SW is a 3 beds, 2.5 baths, 2,335 sqft single family home for sale at $200,000 in Willmar MN 56201. At 20% down it rents for an estimated $1,625/mo and returns $222/mo a month at a 7.8% 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
- $1,625/mo
- Monthly cash flow
- $222/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.7%
- Max offer
- $194,500
Offer ≤ $194,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.