For saleSingle family
$279,000
1301 9th St SE
Willmar MN 56201
4 beds, 2 baths, 1,841 sqft
1301 9th St SE is a 4 beds, 2 baths, 1,841 sqft single family home for sale at $279,000 in Willmar MN 56201. At 20% down it rents for an estimated $2,125/mo and returns $168/mo a month at a 7.2% 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
- $168/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 3.6%
- Max offer
- $254,500
Offer ≤ $254,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.