For saleTownhouse
$110,000
5065 149th St N Unit 2
Hugo MN 55038
2 beds, 2 baths, 1,288 sqft
5065 149th St N Unit 2 is a 2 beds, 2 baths, 1,288 sqft townhouse home for sale at $110,000 in Hugo MN 55038. At 20% down it rents for an estimated $2,100/mo and returns $1,015/mo a month at a 17.7% 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
- $2,100/mo
- Monthly cash flow
- $1,015/mo
- Cap rate
- 17.7%
- Cash-on-cash
- 55.4%
- Max offer
- $110,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading