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 $1,575/mo and returns $397/mo a month at a 9.6% 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
- $1,575/mo
- Monthly cash flow
- $397/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 14.4%
- Max offer
- $165,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading