For saleSingle family
$525,000
1320 Heritage Ave NW
Hutchinson MN 55350
3 beds, 3 baths, 2,926 sqft
1320 Heritage Ave NW is a 3 beds, 3 baths, 2,926 sqft single family home for sale at $525,000 in Hutchinson MN 55350. At 20% down it rents for an estimated $1,575/mo and returns -$2,173/mo a month at a 1.7% 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
- $1,575/mo
- Monthly cash flow
- -$2,173/mo
- Cap rate
- 1.7%
- Cash-on-cash
- -24.8%
- Max offer
- $188,000
Offer ≤ $188,000 (64% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading