Pending saleSingle family
$474,900
2331 Nature Ln
Hawley MN 56549
3 beds, 2.5 baths, 2,043 sqft
2331 Nature Ln is a 3 beds, 2.5 baths, 2,043 sqft single family home pending sale at $474,900 in Hawley MN 56549. At 20% down it rents for an estimated $900/mo and returns -$2,490/mo a month at a 0.4% 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
- $900/mo
- Monthly cash flow
- -$2,490/mo
- Cap rate
- 0.4%
- Cash-on-cash
- -31.5%
- Max offer
- $108,500
Offer ≤ $108,500 (77% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading