For saleSingle family
$899,000
14272 Grantaire Ln N
Hugo MN 55038
4 beds, 4 baths, 3,760 sqft
14272 Grantaire Ln N is a 4 beds, 4 baths, 3,760 sqft single family home for sale at $899,000 in Hugo MN 55038. At 20% down it rents for an estimated $3,125/mo and returns -$3,293/mo a month at a 2.3% 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
- $3,125/mo
- Monthly cash flow
- -$3,293/mo
- Cap rate
- 2.3%
- Cash-on-cash
- -22.0%
- Max offer
- $372,000
Offer ≤ $372,000 (59% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading