For saleTownhouse
$209,900
520 Graham St SW
Hutchinson MN 55350
2 beds, 1.5 baths, 1,312 sqft
520 Graham St SW is a 2 beds, 1.5 baths, 1,312 sqft townhouse home for sale at $209,900 in Hutchinson MN 55350. At 20% down it rents for an estimated $1,650/mo and returns $69/mo a month at a 6.9% 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
- $1,650/mo
- Monthly cash flow
- $69/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.0%
- Max offer
- $183,000
Offer ≤ $183,000 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.