For saleTownhouse
$319,900
1493 General Sieben Dr
Hastings MN 55033
2 beds, 2 baths, 1,474 sqft
1493 General Sieben Dr is a 2 beds, 2 baths, 1,474 sqft townhouse home for sale at $319,900 in Hastings MN 55033. At 20% down it rents for an estimated $1,725/mo and returns -$712/mo a month at a 4.0% 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
- -$712/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $178,500
Offer ≤ $178,500 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading