For saleTownhouse
$234,900
4990 149th St N Unit 2
Hugo MN 55038
2 beds, 1.5 baths, 1,288 sqft
4990 149th St N Unit 2 is a 2 beds, 1.5 baths, 1,288 sqft townhouse home for sale at $234,900 in Hugo MN 55038. At 20% down it rents for an estimated $2,000/mo and returns $34/mo a month at a 6.7% 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
- $2,000/mo
- Monthly cash flow
- $34/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.9%
- Max offer
- $199,500
Offer ≤ $199,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.