For saleSingle family
$185,000
1412 101st Ave W
Duluth MN 55808
3 beds, 1.5 baths, 1,524 sqft
1412 101st Ave W is a 3 beds, 1.5 baths, 1,524 sqft single family home for sale at $185,000 in Duluth MN 55808. At 20% down it rents for an estimated $1,800/mo and returns $502/mo a month at a 9.8% 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
- $502/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 16.3%
- Max offer
- $185,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.