For saleSingle family
$305,000
5426 145th St N
Hugo MN 55038
3 beds, 2 baths, 1,299 sqft
5426 145th St N is a 3 beds, 2 baths, 1,299 sqft single family home for sale at $305,000 in Hugo MN 55038. At 20% down it rents for an estimated $2,350/mo and returns $211/mo a month at a 7.3% 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
- $211/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 4.1%
- Max offer
- $281,500
Offer ≤ $281,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.