For saleSingle family
$459,000
820 Willow Dr
Hutchinson MN 55350
2 beds, 2 baths, 1,556 sqft
820 Willow Dr is a 2 beds, 2 baths, 1,556 sqft single family home for sale at $459,000 in Hutchinson MN 55350. At 20% down it rents for an estimated $1,400/mo and returns -$1,877/mo a month at a 1.8% 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
- $1,400/mo
- Monthly cash flow
- -$1,877/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.5%
- Max offer
- $167,000
Offer ≤ $167,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading