For saleTownhouse
$329,900
7238 Dora Dr
Hugo MN 55038
3 beds, 2.5 baths, 1,800 sqft
7238 Dora Dr is a 3 beds, 2.5 baths, 1,800 sqft townhouse home for sale at $329,900 in Hugo MN 55038. At 20% down it rents for an estimated $2,500/mo and returns $74/mo a month at a 6.8% 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
- $2,500/mo
- Monthly cash flow
- $74/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.4%
- Max offer
- $283,500
Offer ≤ $283,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.