For saleTownhouse
$275,000
4725 Victor Path Unit 11
Hugo MN 55038
3 beds, 2.5 baths, 1,769 sqft
4725 Victor Path Unit 11 is a 3 beds, 2.5 baths, 1,769 sqft townhouse home for sale at $275,000 in Hugo MN 55038. At 20% down it rents for an estimated $2,525/mo and returns $250/mo a month at a 7.8% 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
- $2,525/mo
- Monthly cash flow
- $250/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.5%
- Max offer
- $260,500
Offer ≤ $260,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading