For saleSingle family
$245,000
315 Charles St SW
Hutchinson MN 55350
3 beds, 2 baths, 2,228 sqft
315 Charles St SW is a 3 beds, 2 baths, 2,228 sqft single family home for sale at $245,000 in Hutchinson MN 55350. At 20% down it rents for an estimated $1,575/mo and returns -$174/mo a month at a 5.8% 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
- $1,575/mo
- Monthly cash flow
- -$174/mo
- Cap rate
- 5.8%
- Cash-on-cash
- -4.3%
- Max offer
- $186,000
Offer ≤ $186,000 (24% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading