For saleSingle family
$500,000
4791 163rd St N
Hugo MN 55038
5 beds, 3 baths, 2,841 sqft
4791 163rd St N is a 5 beds, 3 baths, 2,841 sqft single family home for sale at $500,000 in Hugo MN 55038. At 20% down it rents for an estimated $3,475/mo and returns -$94/mo a month at a 6.4% 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
- $3,475/mo
- Monthly cash flow
- -$94/mo
- Cap rate
- 6.4%
- Cash-on-cash
- -1.1%
- Max offer
- $410,500
Offer ≤ $410,500 (18% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading