For saleCondo
$199,000
1221 Bradford St SE
Hutchinson MN 55350
2 beds, 1 bath, 1,028 sqft
1221 Bradford St SE is a 2 beds, 1 bath, 1,028 sqft condo home for sale at $199,000 in Hutchinson MN 55350. At 20% down it rents for an estimated $1,650/mo and returns $95/mo a month at a 7.1% 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
- $1,650/mo
- Monthly cash flow
- $95/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.9%
- Max offer
- $177,500
Offer ≤ $177,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.