For saleSingle family
$349,900
15462 Jefferson Rd SE
Hutchinson MN 55350
4 beds, 2 baths, 1,814 sqft
15462 Jefferson Rd SE is a 4 beds, 2 baths, 1,814 sqft single family home for sale at $349,900 in Hutchinson MN 55350. At 20% down it rents for an estimated $1,600/mo and returns -$898/mo a month at a 3.6% 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
- $1,600/mo
- Monthly cash flow
- -$898/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.4%
- Max offer
- $189,500
Offer ≤ $189,500 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading