For saleSingle family
$454,900
1350 Hillside St
Hastings MN 55033
4 beds, 3 baths, 2,632 sqft
1350 Hillside St is a 4 beds, 3 baths, 2,632 sqft single family home for sale at $454,900 in Hastings MN 55033. At 20% down it rents for an estimated $2,100/mo and returns -$1,147/mo a month at a 3.6% 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
- $2,100/mo
- Monthly cash flow
- -$1,147/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.1%
- Max offer
- $249,000
Offer ≤ $249,000 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading