For saleTownhouse
$279,900
577 Kendall Dr
Hastings MN 55033
3 beds, 2 baths, 1,812 sqft
577 Kendall Dr is a 3 beds, 2 baths, 1,812 sqft townhouse home for sale at $279,900 in Hastings MN 55033. At 20% down it rents for an estimated $1,850/mo and returns -$341/mo a month at a 5.2% 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
- $1,850/mo
- Monthly cash flow
- -$341/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.3%
- Max offer
- $191,000
Offer ≤ $191,000 (32% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading