For saleSingle family
$199,000
1980 E 25th St
Hibbing MN 55746
3 beds, 2 baths, 1,404 sqft
1980 E 25th St is a 3 beds, 2 baths, 1,404 sqft single family home for sale at $199,000 in Hibbing MN 55746. At 20% down it rents for an estimated $1,225/mo and returns -$196/mo a month at a 5.5% 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
- -$196/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.9%
- Max offer
- $144,500
Offer ≤ $144,500 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading