For saleSingle family
$69,900
802 Tyler St
Hastings MN 55033
3 beds, 1 bath, 1,550 sqft
802 Tyler St is a 3 beds, 1 bath, 1,550 sqft single family home for sale at $69,900 in Hastings MN 55033. At 20% down it rents for an estimated $1,900/mo and returns $1,401/mo a month at a 30.7% 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
- $1,900/mo
- Monthly cash flow
- $1,401/mo
- Cap rate
- 30.7%
- Cash-on-cash
- 120.3%
- Max offer
- $69,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading