For saleSingle family
$477,500
1352 Bradford St SE
Hutchinson MN 55350
2 beds, 2 baths, 1,329 sqft
1352 Bradford St SE is a 2 beds, 2 baths, 1,329 sqft single family home for sale at $477,500 in Hutchinson MN 55350. At 20% down it rents for an estimated $1,300/mo and returns -$2,109/mo a month at a 1.4% 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
- $1,300/mo
- Monthly cash flow
- -$2,109/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.5%
- Max offer
- $155,500
Offer ≤ $155,500 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading