For saleSingle family
$434,900
4928 159th St N
Hugo MN 55038
5 beds, 3 baths, 2,455 sqft
4928 159th St N is a 5 beds, 3 baths, 2,455 sqft single family home for sale at $434,900 in Hugo MN 55038. At 20% down it rents for an estimated $3,600/mo and returns $495/mo a month at a 8.0% 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
- $3,600/mo
- Monthly cash flow
- $495/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.8%
- Max offer
- $424,500
Offer ≤ $424,500 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading