For saleSingle family
$205,000
617 N 17th Ave E
Duluth MN 55812
3 beds, 1 bath, 1,289 sqft
617 N 17th Ave E is a 3 beds, 1 bath, 1,289 sqft single family home for sale at $205,000 in Duluth MN 55812. At 20% down it rents for an estimated $1,800/mo and returns $337/mo a month at a 8.6% 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
- $1,800/mo
- Monthly cash flow
- $337/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 9.9%
- Max offer
- $205,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading