For saleSingle family
$260,000
5132 Juniata St
Duluth MN 55804
1 bed, 1 bath, 718 sqft
5132 Juniata St is a 1 bed, 1 bath, 718 sqft single family home for sale at $260,000 in Duluth MN 55804. At 20% down it rents for an estimated $1,700/mo and returns -$156/mo a month at a 5.9% 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
- $1,700/mo
- Monthly cash flow
- -$156/mo
- Cap rate
- 5.9%
- Cash-on-cash
- -3.6%
- Max offer
- $201,000
Offer ≤ $201,000 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading