For saleSingle family
$339,000
1994 Robin Ln N
Hugo MN 55038
3 beds, 2 baths, 1,584 sqft
1994 Robin Ln N is a 3 beds, 2 baths, 1,584 sqft single family home for sale at $339,000 in Hugo MN 55038. At 20% down it rents for an estimated $2,600/mo and returns $180/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
- $2,600/mo
- Monthly cash flow
- $180/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.2%
- Max offer
- $307,000
Offer ≤ $307,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading