For saleSingle family
$589,500
22768 28th Ave N
Hawley MN 56549
4 beds, 2.5 baths, 2,400 sqft
22768 28th Ave N is a 4 beds, 2.5 baths, 2,400 sqft single family home for sale at $589,500 in Hawley MN 56549. At 20% down it rents for an estimated $975/mo and returns -$3,233/mo a month at a 0.1% 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
- $975/mo
- Monthly cash flow
- -$3,233/mo
- Cap rate
- 0.1%
- Cash-on-cash
- -32.9%
- Max offer
- $118,000
Offer ≤ $118,000 (80% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading