For saleSingle family
$390,000
5420 134th St N
Hugo MN 55038
4 beds, 2 baths, 1,882 sqft
5420 134th St N is a 4 beds, 2 baths, 1,882 sqft single family home for sale at $390,000 in Hugo MN 55038. At 20% down it rents for an estimated $3,250/mo and returns $466/mo a month at a 8.1% 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
- $3,250/mo
- Monthly cash flow
- $466/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.2%
- Max offer
- $383,500
Offer ≤ $383,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading