For saleSingle family
$259,900
123 E Winona St
Duluth MN 55803
3 beds, 1 bath, 1,292 sqft
123 E Winona St is a 3 beds, 1 bath, 1,292 sqft single family home for sale at $259,900 in Duluth MN 55803. At 20% down it rents for an estimated $2,300/mo and returns $477/mo a month at a 8.7% 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
- $2,300/mo
- Monthly cash flow
- $477/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 11.0%
- Max offer
- $259,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.