For saleSingle family
$279,900
1110 E 10th St
Duluth MN 55805
5 beds, 2 baths, 1,766 sqft
1110 E 10th St is a 5 beds, 2 baths, 1,766 sqft single family home for sale at $279,900 in Duluth MN 55805. At 20% down it rents for an estimated $2,225/mo and returns $227/mo a month at a 7.6% 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
- $2,225/mo
- Monthly cash flow
- $227/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.9%
- Max offer
- $262,500
Offer ≤ $262,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading