For saleTownhouse
$254,900
4735 Victor Path Unit 10
Hugo MN 55038
2 beds, 3 baths, 1,700 sqft
4735 Victor Path Unit 10 is a 2 beds, 3 baths, 1,700 sqft townhouse home for sale at $254,900 in Hugo MN 55038. At 20% down it rents for an estimated $2,275/mo and returns $134/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
- $134/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.2%
- Max offer
- $229,000
Offer ≤ $229,000 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading