For saleSingle family
$267,900
557 Kendall Dr
Hastings MN 55033
3 beds, 2 baths, 1,784 sqft
557 Kendall Dr is a 3 beds, 2 baths, 1,784 sqft single family home for sale at $267,900 in Hastings MN 55033. At 20% down it rents for an estimated $2,000/mo and returns $121/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
- $2,000/mo
- Monthly cash flow
- $121/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.7%
- Max offer
- $239,500
Offer ≤ $239,500 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.