Pending saleSingle family
$469,900
2317 Hillcrest Ln
Hawley MN 56549
4 beds, 3 baths, 3,232 sqft
2317 Hillcrest Ln is a 4 beds, 3 baths, 3,232 sqft single family home pending sale at $469,900 in Hawley MN 56549. At 20% down it rents for an estimated $975/mo and returns -$2,380/mo a month at a 0.6% 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
- $975/mo
- Monthly cash flow
- -$2,380/mo
- Cap rate
- 0.6%
- Cash-on-cash
- -30.4%
- Max offer
- $117,000
Offer ≤ $117,000 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading