For saleCondo
$145,000
570 Whispering Ln Apt 303
Hastings MN 55033
2 beds, 1 bath, 980 sqft
570 Whispering Ln Apt 303 is a 2 beds, 1 bath, 980 sqft condo home for sale at $145,000 in Hastings MN 55033. At 20% down it rents for an estimated $1,700/mo and returns $499/mo a month at a 10.7% 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
- $499/mo
- Cap rate
- 10.7%
- Cash-on-cash
- 20.7%
- Max offer
- $145,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.