For saleSingle family
$359,000
4212 Ugstad Rd
Hermantown MN 55811
3 beds, 1 bath, 1,250 sqft
4212 Ugstad Rd is a 3 beds, 1 bath, 1,250 sqft single family home for sale at $359,000 in Hermantown MN 55811. At 20% down it rents for an estimated $2,900/mo and returns $337/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
- $2,900/mo
- Monthly cash flow
- $337/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 5.6%
- Max offer
- $342,000
Offer ≤ $342,000 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading