For saleSingle family
$399,900
1831 73rd St
Hugo MN 55038
5 beds, 3 baths, 2,326 sqft
1831 73rd St is a 5 beds, 3 baths, 2,326 sqft single family home for sale at $399,900 in Hugo MN 55038. At 20% down it rents for an estimated $3,450/mo and returns $645/mo a month at a 8.5% 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
- $3,450/mo
- Monthly cash flow
- $645/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.7%
- Max offer
- $399,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.