For saleSingle family
$319,000
219 Osakis St
Duluth MN 55803
4 beds, 1.5 baths, 1,716 sqft
219 Osakis St is a 4 beds, 1.5 baths, 1,716 sqft single family home for sale at $319,000 in Duluth MN 55803. At 20% down it rents for an estimated $2,475/mo and returns $198/mo a month at a 7.4% 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
- $2,475/mo
- Monthly cash flow
- $198/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.7%
- Max offer
- $292,000
Offer ≤ $292,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading