For saleTownhouse
$270,000
4363 Victor Path Unit 3
Hugo MN 55038
2 beds, 3 baths, 2,624 sqft
4363 Victor Path Unit 3 is a 2 beds, 3 baths, 2,624 sqft townhouse home for sale at $270,000 in Hugo MN 55038. At 20% down it rents for an estimated $2,275/mo and returns $21/mo a month at a 6.8% 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
- $2,275/mo
- Monthly cash flow
- $21/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 0.5%
- Max offer
- $228,000
Offer ≤ $228,000 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading