For saleTownhouse
$449,500
972 Rolling Greens Ln NW
Hutchinson MN 55350
3 beds, 2.5 baths, 3,432 sqft
972 Rolling Greens Ln NW is a 3 beds, 2.5 baths, 3,432 sqft townhouse home for sale at $449,500 in Hutchinson MN 55350. At 20% down it rents for an estimated $1,575/mo and returns -$1,828/mo a month at a 1.8% 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
- $1,575/mo
- Monthly cash flow
- -$1,828/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.4%
- Max offer
- $148,500
Offer ≤ $148,500 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading