For saleSingle family
$350,000
480 Hazeltine Pl NE
Owatonna MN 55060
4 beds, 1 bath, 1,610 sqft
480 Hazeltine Pl NE is a 4 beds, 1 bath, 1,610 sqft single family home for sale at $350,000 in Owatonna MN 55060. At 20% down it rents for an estimated $1,700/mo and returns -$799/mo a month at a 3.9% 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
- $1,700/mo
- Monthly cash flow
- -$799/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -13.7%
- Max offer
- $201,500
Offer ≤ $201,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading