For saleSingle family
$359,900
5307 Hugo Rd
White Bear Township MN 55110
4 beds, 2 baths, 1,764 sqft
5307 Hugo Rd is a 4 beds, 2 baths, 1,764 sqft single family home for sale at $359,900 in White Bear Township MN 55110. At 20% down it rents for an estimated $3,200/mo and returns $631/mo a month at a 8.8% 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
- $3,200/mo
- Monthly cash flow
- $631/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $359,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading