For saleSingle family
$410,000
13540 Fiona Ave N
Hugo MN 55038
3 beds, 2 baths, 1,774 sqft
13540 Fiona Ave N is a 3 beds, 2 baths, 1,774 sqft single family home for sale at $410,000 in Hugo MN 55038. At 20% down it rents for an estimated $2,800/mo and returns -$127/mo a month at a 6.3% 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
- $2,800/mo
- Monthly cash flow
- -$127/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.9%
- Max offer
- $331,000
Offer ≤ $331,000 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading