For saleTownhouse
$245,900
2108 Willow Cir
Hugo MN 55038
2 beds, 1.5 baths, 1,457 sqft
2108 Willow Cir is a 2 beds, 1.5 baths, 1,457 sqft townhouse home for sale at $245,900 in Hugo MN 55038. At 20% down it rents for an estimated $2,000/mo and returns $93/mo a month at a 7.0% 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
- $2,000/mo
- Monthly cash flow
- $93/mo
- Cap rate
- 7.0%
- Cash-on-cash
- 2.3%
- Max offer
- $216,000
Offer ≤ $216,000 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.