$129,999
4663 Monroe St NE
Hilltop MN 55421
2 beds, 1 bath, 1,162 sqft
4663 Monroe St NE is a 2 beds, 1 bath, 1,162 sqft townhouse home for sale at $129,999 in Hilltop MN 55421. At 20% down it rents for an estimated $1,850/mo and returns $667/mo a month at a 12.8% 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
- $1,850/mo
- Monthly cash flow
- $667/mo
- Cap rate
- 12.8%
- Cash-on-cash
- 30.8%
- Max offer
- $129,999
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
$129,999
4663 Monroe St NE, Hilltop MN 55421
Monthly payment
- Principal and interest
- $705
- Home insurance (estimate)
- $16
- HOA
- $315
Estimate only. The rate starts at the national 30 year average (Freddie Mac). Taxes come from the county rate on the listing; insurance is a typical amount for the area, not a quote.
Where it sits
4663 Monroe St NE in context — the streets, water and amenities around it.
Information deemed reliable but not guaranteed. DealBumble is not the listing brokerage. School ratings, flood data and tax records come from third parties. Status can lag the MLS by up to about 12 hours.
Comments
Comments are public. Keep it about the home: fair housing rules apply.
Loading comments…