For saleTownhouse
$274,900
13457 Europa Ct N Unit 9
Hugo MN 55038
3 beds, 2 baths, 1,610 sqft
13457 Europa Ct N Unit 9 is a 3 beds, 2 baths, 1,610 sqft townhouse home for sale at $274,900 in Hugo MN 55038. At 20% down it rents for an estimated $2,350/mo and returns $167/mo a month at a 7.4% 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
- $2,350/mo
- Monthly cash flow
- $167/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.6%
- Max offer
- $250,000
Offer ≤ $250,000 (9% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading