For saleSingle family
$159,900
101 E 4th St
Duluth MN 55805
4 beds, 1 bath, 2,144 sqft
101 E 4th St is a 4 beds, 1 bath, 2,144 sqft single family home for sale at $159,900 in Duluth MN 55805. At 20% down it rents for an estimated $1,875/mo and returns $734/mo a month at a 12.2% 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
- $1,875/mo
- Monthly cash flow
- $734/mo
- Cap rate
- 12.2%
- Cash-on-cash
- 27.5%
- Max offer
- $159,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading