For saleMulti-family
$195,000
126 N 19th Ave W
Duluth MN 55806
3 beds, 2 baths, 1,440 sqft
126 N 19th Ave W is a 3 beds, 2 baths, 1,440 sqft multi-family home for sale at $195,000 in Duluth MN 55806. At 20% down it rents for an estimated $2,450/mo and returns $1,058/mo a month at a 13.2% 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
- $2,450/mo
- Monthly cash flow
- $1,058/mo
- Cap rate
- 13.2%
- Cash-on-cash
- 32.6%
- Max offer
- $195,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading