For saleSingle family
$275,000
4725 Oneida St
Duluth MN 55804
4 beds, 2 baths, 1,683 sqft
4725 Oneida St is a 4 beds, 2 baths, 1,683 sqft single family home for sale at $275,000 in Duluth MN 55804. At 20% down it rents for an estimated $2,025/mo and returns $96/mo a month at a 6.9% 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
- $2,025/mo
- Monthly cash flow
- $96/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.1%
- Max offer
- $242,500
Offer ≤ $242,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.