For saleSingle family
$235,000
4541 London Rd
Duluth MN 55804
2 beds, 2 baths, 2,632 sqft
4541 London Rd is a 2 beds, 2 baths, 2,632 sqft single family home for sale at $235,000 in Duluth MN 55804. At 20% down it rents for an estimated $1,950/mo and returns $272/mo a month at a 8.1% 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
- $1,950/mo
- Monthly cash flow
- $272/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.0%
- Max offer
- $230,000
Offer ≤ $230,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading