For saleCondo
$169,000
925 Bahls Dr Apt 102
Hastings MN 55033
2 beds, 2 baths, 1,040 sqft
925 Bahls Dr Apt 102 is a 2 beds, 2 baths, 1,040 sqft condo home for sale at $169,000 in Hastings MN 55033. At 20% down it rents for an estimated $1,725/mo and returns $346/mo a month at a 9.1% 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
- $1,725/mo
- Monthly cash flow
- $346/mo
- Cap rate
- 9.1%
- Cash-on-cash
- 12.3%
- Max offer
- $169,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading