For saleTownhouse
$255,000
4605 Victor Path Unit 6
Hugo MN 55038
2 beds, 3 baths, 1,649 sqft
4605 Victor Path Unit 6 is a 2 beds, 3 baths, 1,649 sqft townhouse home for sale at $255,000 in Hugo MN 55038. At 20% down it rents for an estimated $2,275/mo and returns $133/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
- $2,275/mo
- Monthly cash flow
- $133/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.1%
- Max offer
- $229,000
Offer ≤ $229,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading