For saleSingle family
$549,990
6122 158th St N
Hugo MN 55038
2 beds, 2 baths, 1,892 sqft
6122 158th St N is a 2 beds, 2 baths, 1,892 sqft single family home for sale at $549,990 in Hugo MN 55038. At 20% down it rents for an estimated $2,275/mo and returns -$1,651/mo a month at a 3.1% 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
- $2,275/mo
- Monthly cash flow
- -$1,651/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -18.0%
- Max offer
- $270,000
Offer ≤ $270,000 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading