For saleSingle family
$198,900
1412 Highway 71 NE
Willmar MN 56201
4 beds, 1 bath, 1,200 sqft
1412 Highway 71 NE is a 4 beds, 1 bath, 1,200 sqft single family home for sale at $198,900 in Willmar MN 56201. At 20% down it rents for an estimated $2,125/mo and returns $730/mo a month at a 10.9% 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
- $2,125/mo
- Monthly cash flow
- $730/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 22.0%
- Max offer
- $198,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.