For saleSingle family
$174,900
205 Adams St SE
Hutchinson MN 55350
3 beds, 1 bath, 1,453 sqft
205 Adams St SE is a 3 beds, 1 bath, 1,453 sqft single family home for sale at $174,900 in Hutchinson MN 55350. At 20% down it rents for an estimated $1,850/mo and returns $623/mo a month at a 10.8% 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
- $1,850/mo
- Monthly cash flow
- $623/mo
- Cap rate
- 10.8%
- Cash-on-cash
- 21.4%
- Max offer
- $174,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.