For saleTwin home
$250,000
14911 Glenbrook Ave N
Hugo MN 55038
3 beds, 2 baths, 1,638 sqft
14911 Glenbrook Ave N is a 3 beds, 2 baths, 1,638 sqft twin home home for sale at $250,000 in Hugo MN 55038. At 20% down it rents for an estimated $2,800/mo and returns $1,015/mo a month at a 11.5% 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
- $2,800/mo
- Monthly cash flow
- $1,015/mo
- Cap rate
- 11.5%
- Cash-on-cash
- 24.4%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading