For saleSingle family
$309,000
3424 Chambersburg Ave
Duluth MN 55811
3 beds, 1 bath, 1,484 sqft
3424 Chambersburg Ave is a 3 beds, 1 bath, 1,484 sqft single family home for sale at $309,000 in Duluth MN 55811. At 20% down it rents for an estimated $2,900/mo and returns $694/mo a month at a 9.4% 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
- $2,900/mo
- Monthly cash flow
- $694/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 13.5%
- Max offer
- $309,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading