For saleSingle family
$200,000
5818 Elinor St
Duluth MN 55807
3 beds, 1 bath, 1,056 sqft
5818 Elinor St is a 3 beds, 1 bath, 1,056 sqft single family home for sale at $200,000 in Duluth MN 55807. At 20% down it rents for an estimated $1,800/mo and returns $397/mo a month at a 8.9% 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
- $1,800/mo
- Monthly cash flow
- $397/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.9%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.