For saleSingle family
$259,900
14187 Forest Blvd N
Hugo MN 55038
2 beds, 1 bath, 928 sqft
14187 Forest Blvd N is a 2 beds, 1 bath, 928 sqft single family home for sale at $259,900 in Hugo MN 55038. At 20% down it rents for an estimated $2,100/mo and returns $277/mo a month at a 7.8% 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
- $2,100/mo
- Monthly cash flow
- $277/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.4%
- Max offer
- $251,500
Offer ≤ $251,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.