For saleCondo
$162,000
930 Lyn Way Apt 203
Hastings MN 55033
2 beds, 1 bath, 980 sqft
930 Lyn Way Apt 203 is a 2 beds, 1 bath, 980 sqft condo home for sale at $162,000 in Hastings MN 55033. At 20% down it rents for an estimated $1,725/mo and returns $393/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
- $1,725/mo
- Monthly cash flow
- $393/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 14.5%
- Max offer
- $162,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading