For saleTownhouse
$299,900
821 Greensview Ct NW
Hutchinson MN 55350
2 beds, 2 baths, 1,473 sqft
821 Greensview Ct NW is a 2 beds, 2 baths, 1,473 sqft townhouse home for sale at $299,900 in Hutchinson MN 55350. At 20% down it rents for an estimated $1,400/mo and returns -$1,003/mo a month at a 2.7% 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
- $1,400/mo
- Monthly cash flow
- -$1,003/mo
- Cap rate
- 2.7%
- Cash-on-cash
- -20.1%
- Max offer
- $125,500
Offer ≤ $125,500 (58% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading