For saleSingle family
$549,000
175 250th St N
Hawley MN 56549
5 beds, 3.5 baths, 4,524 sqft
175 250th St N is a 5 beds, 3.5 baths, 4,524 sqft single family home for sale at $549,000 in Hawley MN 56549. At 20% down it rents for an estimated $1,025/mo and returns -$2,894/mo a month at a 0.3% 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
- $1,025/mo
- Monthly cash flow
- -$2,894/mo
- Cap rate
- 0.3%
- Cash-on-cash
- -31.6%
- Max offer
- $123,500
Offer ≤ $123,500 (78% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading