For saleSingle family
$300,000
520 Hawthorn St
Red Wing MN 55066
4 beds, 2 baths, 1,930 sqft
520 Hawthorn St is a 4 beds, 2 baths, 1,930 sqft single family home for sale at $300,000 in Red Wing MN 55066. At 20% down it rents for an estimated $2,350/mo and returns $208/mo a month at a 7.5% 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
- $2,350/mo
- Monthly cash flow
- $208/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $277,500
Offer ≤ $277,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading