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 $2,250/mo and returns $312/mo a month at a 8.2% 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
- $2,250/mo
- Monthly cash flow
- $312/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.6%
- Max offer
- $243,500
Offer ≤ $243,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading