Pending saleSingle family
$239,900
127 Hawley St
Lake Park MN 56554
3 beds, 2.5 baths, 2,265 sqft
127 Hawley St is a 3 beds, 2.5 baths, 2,265 sqft single family home pending sale at $239,900 in Lake Park MN 56554. At 20% down it rents for an estimated $850/mo and returns -$863/mo a month at a 2.4% 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
- $850/mo
- Monthly cash flow
- -$863/mo
- Cap rate
- 2.4%
- Cash-on-cash
- -21.6%
- Max offer
- $101,000
Offer ≤ $101,000 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading