For saleSingle family
$119,900
2305 Pershing St
Duluth MN 55811
2 beds, 1 bath, 676 sqft
2305 Pershing St is a 2 beds, 1 bath, 676 sqft single family home for sale at $119,900 in Duluth MN 55811. At 20% down it rents for an estimated $1,300/mo and returns $444/mo a month at a 11.1% 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
- $1,300/mo
- Monthly cash flow
- $444/mo
- Cap rate
- 11.1%
- Cash-on-cash
- 22.2%
- Max offer
- $119,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading