For saleTownhouse
$299,900
5142 French Dr N
Hugo MN 55038
4 beds, 3 baths, 1,983 sqft
5142 French Dr N is a 4 beds, 3 baths, 1,983 sqft townhouse home for sale at $299,900 in Hugo MN 55038. At 20% down it rents for an estimated $2,900/mo and returns $522/mo a month at a 8.8% 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
- $522/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.4%
- Max offer
- $299,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading