For saleSingle family
$521,990
15680 Goodview Avenue N
Hugo MN 55038
4 beds, 2,546 sqft
15680 Goodview Avenue N is a 4 beds, 2,546 sqft single family home for sale at $521,990 in Hugo MN 55038. At 20% down it rents for an estimated $3,125/mo and returns -$601/mo a month at a 5.3% 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
- $3,125/mo
- Monthly cash flow
- -$601/mo
- Cap rate
- 5.3%
- Cash-on-cash
- -6.9%
- Max offer
- $369,500
Offer ≤ $369,500 (29% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading