For saleTownhouse
$229,900
4333 Victor Path Unit 3
Hugo MN 55038
2 beds, 2.5 baths, 1,710 sqft
4333 Victor Path Unit 3 is a 2 beds, 2.5 baths, 1,710 sqft townhouse home for sale at $229,900 in Hugo MN 55038. At 20% down it rents for an estimated $2,275/mo and returns $289/mo a month at a 8.2% 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
- $289/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.5%
- Max offer
- $227,500
Offer ≤ $227,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading