For saleSingle family
$635,000
14118 Jardin Ave N
Hugo MN 55038
4 beds, 4 baths, 2,941 sqft
14118 Jardin Ave N is a 4 beds, 4 baths, 2,941 sqft single family home for sale at $635,000 in Hugo MN 55038. At 20% down it rents for an estimated $3,125/mo and returns -$1,408/mo a month at a 4.0% 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
- $3,125/mo
- Monthly cash flow
- -$1,408/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.3%
- Max offer
- $370,500
Offer ≤ $370,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading