For saleSingle family
$1,375,000
22338 15th Ave N
Hawley MN 56549
4 beds, 3 baths, 4,930 sqft
22338 15th Ave N is a 4 beds, 3 baths, 4,930 sqft single family home for sale at $1,375,000 in Hawley MN 56549. At 20% down it rents for an estimated $975/mo and returns -$8,841/mo a month at a -1.0% 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
- $975/mo
- Monthly cash flow
- -$8,841/mo
- Cap rate
- -1.0%
- Cash-on-cash
- -38.6%
- Max offer
- $118,000
Offer ≤ $118,000 (91% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading