For saleSingle family
$1,299,900
5220 London Rd
Duluth MN 55804
2 beds, 2 baths, 2,695 sqft
5220 London Rd is a 2 beds, 2 baths, 2,695 sqft single family home for sale at $1,299,900 in Duluth MN 55804. At 20% down it rents for an estimated $1,850/mo and returns -$7,430/mo a month at a -0.2% 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
- $1,850/mo
- Monthly cash flow
- -$7,430/mo
- Cap rate
- -0.2%
- Cash-on-cash
- -34.3%
- Max offer
- $224,000
Offer ≤ $224,000 (83% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading