For saleCondo
$175,000
880 Lyn Way Unit 304
Hastings MN 55033
2 beds, 2 baths, 1,036 sqft
880 Lyn Way Unit 304 is a 2 beds, 2 baths, 1,036 sqft condo home for sale at $175,000 in Hastings MN 55033. At 20% down it rents for an estimated $1,700/mo and returns $303/mo a month at a 8.6% 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
- $1,700/mo
- Monthly cash flow
- $303/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 10.4%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.