For saleSingle family
$194,000
132 W Winona St
Duluth MN 55803
4 beds, 2 baths, 1,689 sqft
132 W Winona St is a 4 beds, 2 baths, 1,689 sqft single family home for sale at $194,000 in Duluth MN 55803. At 20% down it rents for an estimated $2,600/mo and returns $1,215/mo a month at a 14.2% 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
- $2,600/mo
- Monthly cash flow
- $1,215/mo
- Cap rate
- 14.2%
- Cash-on-cash
- 37.6%
- Max offer
- $194,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading