For saleSingle family
$225,000
203 Access St
Hibbing MN 55746
3 beds, 3 baths, 2,565 sqft
203 Access St is a 3 beds, 3 baths, 2,565 sqft single family home for sale at $225,000 in Hibbing MN 55746. At 20% down it rents for an estimated $1,225/mo and returns -$381/mo a month at a 4.6% 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
- $1,225/mo
- Monthly cash flow
- -$381/mo
- Cap rate
- 4.6%
- Cash-on-cash
- -10.2%
- Max offer
- $145,000
Offer ≤ $145,000 (36% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading