For saleTownhouse
$249,900
13425 Europa Ct N Unit 4
Hugo MN 55038
2 beds, 1.5 baths, 1,497 sqft
13425 Europa Ct N Unit 4 is a 2 beds, 1.5 baths, 1,497 sqft townhouse home for sale at $249,900 in Hugo MN 55038. At 20% down it rents for an estimated $2,000/mo and returns $15/mo a month at a 6.6% 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
- $15/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.4%
- Max offer
- $209,500
Offer ≤ $209,500 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.