For saleTownhouse
$625,000
5574 135th St N
Hugo MN 55038
3 beds, 3 baths, 2,957 sqft
5574 135th St N is a 3 beds, 3 baths, 2,957 sqft townhouse home for sale at $625,000 in Hugo MN 55038. At 20% down it rents for an estimated $2,350/mo and returns -$2,023/mo a month at a 2.8% 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
- $2,350/mo
- Monthly cash flow
- -$2,023/mo
- Cap rate
- 2.8%
- Cash-on-cash
- -19.4%
- Max offer
- $270,500
Offer ≤ $270,500 (57% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading