For saleSingle family
$250,000
4825 Otsego St
Duluth MN 55804
3 beds, 1 bath, 963 sqft
4825 Otsego St is a 3 beds, 1 bath, 963 sqft single family home for sale at $250,000 in Duluth MN 55804. At 20% down it rents for an estimated $2,350/mo and returns $597/mo a month at a 9.4% 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
- $2,350/mo
- Monthly cash flow
- $597/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 14.3%
- Max offer
- $250,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.