For saleSingle family
$250,000
5333 Hugo Rd
White Bear Lake MN 55110
3 beds, 2 baths, 1,739 sqft
5333 Hugo Rd is a 3 beds, 2 baths, 1,739 sqft single family home for sale at $250,000 in White Bear Lake MN 55110. At 20% down it rents for an estimated $2,825/mo and returns $1,040/mo a month at a 11.7% 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
- $2,825/mo
- Monthly cash flow
- $1,040/mo
- Cap rate
- 11.7%
- Cash-on-cash
- 25.0%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading