For saleTownhouse
$209,900
545 Graham St SW
Hutchinson MN 55350
2 beds, 2 baths, 1,136 sqft
545 Graham St SW is a 2 beds, 2 baths, 1,136 sqft townhouse home for sale at $209,900 in Hutchinson MN 55350. At 20% down it rents for an estimated $1,300/mo and returns -$380/mo a month at a 4.5% 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
- $1,300/mo
- Monthly cash flow
- -$380/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.9%
- Max offer
- $128,000
Offer ≤ $128,000 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading