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 $1,575/mo and returns $326/mo a month at a 8.9% 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
- $1,575/mo
- Monthly cash flow
- $326/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.2%
- Max offer
- $174,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading