For saleTownhouse
$275,000
15375 Foster Dr N
Hugo MN 55038
3 beds, 2 baths, 1,576 sqft
15375 Foster Dr N is a 3 beds, 2 baths, 1,576 sqft townhouse home for sale at $275,000 in Hugo MN 55038. At 20% down it rents for an estimated $2,350/mo and returns $163/mo a month at a 7.4% 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
- $2,350/mo
- Monthly cash flow
- $163/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.6%
- Max offer
- $249,500
Offer ≤ $249,500 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading