For saleCondo
$180,000
925 Bahls Dr Apt 208
Hastings MN 55033
2 beds, 2 baths, 1,078 sqft
925 Bahls Dr Apt 208 is a 2 beds, 2 baths, 1,078 sqft condo home for sale at $180,000 in Hastings MN 55033. At 20% down it rents for an estimated $1,725/mo and returns $273/mo a month at a 8.5% 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
- $1,725/mo
- Monthly cash flow
- $273/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.1%
- Max offer
- $180,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading