For saleTownhouse
$199,000
5010 149th St N Unit 4
Hugo MN 55038
3 beds, 2 baths, 1,316 sqft
5010 149th St N Unit 4 is a 3 beds, 2 baths, 1,316 sqft townhouse home for sale at $199,000 in Hugo MN 55038. At 20% down it rents for an estimated $2,350/mo and returns $671/mo a month at a 10.7% 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
- $2,350/mo
- Monthly cash flow
- $671/mo
- Cap rate
- 10.7%
- Cash-on-cash
- 20.2%
- Max offer
- $199,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading