For saleSingle family
$250,000
1311 Robin St
Cloquet MN 55720
3 beds, 1 bath, 1,008 sqft
1311 Robin St is a 3 beds, 1 bath, 1,008 sqft single family home for sale at $250,000 in Cloquet MN 55720. At 20% down it rents for an estimated $1,950/mo and returns $165/mo a month at a 7.5% 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
- $1,950/mo
- Monthly cash flow
- $165/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.0%
- Max offer
- $230,000
Offer ≤ $230,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading