For saleTownhouse
$299,900
4360 Empress Dr N Unit 1
Hugo MN 55038
3 beds, 2.5 baths, 1,716 sqft
4360 Empress Dr N Unit 1 is a 3 beds, 2.5 baths, 1,716 sqft townhouse home for sale at $299,900 in Hugo MN 55038. At 20% down it rents for an estimated $2,350/mo and returns $37/mo a month at a 6.7% 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
- $37/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.7%
- Max offer
- $254,000
Offer ≤ $254,000 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.