For saleSingle family
$259,900
2001 Shilhon Rd
Duluth MN 55804
3 beds, 1 bath, 1,790 sqft
2001 Shilhon Rd is a 3 beds, 1 bath, 1,790 sqft single family home for sale at $259,900 in Duluth MN 55804. At 20% down it rents for an estimated $2,475/mo and returns $620/mo a month at a 9.5% 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
- $620/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.3%
- Max offer
- $259,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading