For saleSingle family
$239,000
819 N 47th Ave E
Duluth MN 55804
4 beds, 2 baths, 1,725 sqft
819 N 47th Ave E is a 4 beds, 2 baths, 1,725 sqft single family home for sale at $239,000 in Duluth MN 55804. At 20% down it rents for an estimated $2,550/mo and returns $844/mo a month at a 10.9% 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
- $2,550/mo
- Monthly cash flow
- $844/mo
- Cap rate
- 10.9%
- Cash-on-cash
- 21.2%
- Max offer
- $239,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading