For saleSingle family
$254,900
729 Juul Rd SW
Hutchinson MN 55350
4 beds, 3 baths, 1,881 sqft
729 Juul Rd SW is a 4 beds, 3 baths, 1,881 sqft single family home for sale at $254,900 in Hutchinson MN 55350. At 20% down it rents for an estimated $1,575/mo and returns -$245/mo a month at a 5.5% 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
- $1,575/mo
- Monthly cash flow
- -$245/mo
- Cap rate
- 5.5%
- Cash-on-cash
- -5.8%
- Max offer
- $186,000
Offer ≤ $186,000 (27% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading