For saleSingle family
$165,000
405 Willmar Ave SW
Willmar MN 56201
4 beds, 1.5 baths, 1,632 sqft
405 Willmar Ave SW is a 4 beds, 1.5 baths, 1,632 sqft single family home for sale at $165,000 in Willmar MN 56201. At 20% down it rents for an estimated $2,125/mo and returns $968/mo a month at a 13.6% 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
- $968/mo
- Cap rate
- 13.6%
- Cash-on-cash
- 35.2%
- Max offer
- $165,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.