For saleTownhouse
$209,000
4961 Emmit Dr N Unit 3
Hugo MN 55038
2 beds, 1.5 baths, 800 sqft
4961 Emmit Dr N Unit 3 is a 2 beds, 1.5 baths, 800 sqft townhouse home for sale at $209,000 in Hugo MN 55038. At 20% down it rents for an estimated $2,100/mo and returns $404/mo a month at a 9.0% 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
- $2,100/mo
- Monthly cash flow
- $404/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.6%
- Max offer
- $209,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading