For saleSingle family
$259,900
126 E Niagara St
Duluth MN 55811
5 beds, 1 bath, 1,678 sqft
126 E Niagara St is a 5 beds, 1 bath, 1,678 sqft single family home for sale at $259,900 in Duluth MN 55811. At 20% down it rents for an estimated $2,350/mo and returns $495/mo a month at a 9.0% 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
- $2,350/mo
- Monthly cash flow
- $495/mo
- Cap rate
- 9.0%
- Cash-on-cash
- 11.4%
- Max offer
- $259,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading