For saleSingle family
$295,000
1531 Bluebird Ave
Cloquet MN 55720
3 beds, 1 bath, 1,104 sqft
1531 Bluebird Ave is a 3 beds, 1 bath, 1,104 sqft single family home for sale at $295,000 in Cloquet MN 55720. At 20% down it rents for an estimated $1,950/mo and returns -$156/mo a month at a 6.0% 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
- $1,950/mo
- Monthly cash flow
- -$156/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.2%
- Max offer
- $230,500
Offer ≤ $230,500 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading