For saleSingle family
$249,900
13503 Page Ave
Hutchinson MN 55350
1 bed, 1 bath, 1,632 sqft
13503 Page Ave is a 1 bed, 1 bath, 1,632 sqft single family home for sale at $249,900 in Hutchinson MN 55350. At 20% down it rents for an estimated $1,150/mo and returns -$634/mo a month at a 3.6% 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
- $1,150/mo
- Monthly cash flow
- -$634/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.2%
- Max offer
- $136,000
Offer ≤ $136,000 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading