For saleSingle family
$589,990
6132 158th St N
Hugo MN 55038
3 beds, 3 baths, 2,540 sqft
6132 158th St N is a 3 beds, 3 baths, 2,540 sqft single family home for sale at $589,990 in Hugo MN 55038. At 20% down it rents for an estimated $2,600/mo and returns -$1,612/mo a month at a 3.4% 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
- $2,600/mo
- Monthly cash flow
- -$1,612/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.4%
- Max offer
- $308,500
Offer ≤ $308,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading