For saleSingle family
$135,000
24 N 25th Ave W
Duluth MN 55806
3 beds, 1 bath
24 N 25th Ave W is a 3 beds, 1 bath single family home for sale at $135,000 in Duluth MN 55806. At 20% down it rents for an estimated $1,375/mo and returns $411/mo a month at a 10.3% 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
- $1,375/mo
- Monthly cash flow
- $411/mo
- Cap rate
- 10.3%
- Cash-on-cash
- 18.3%
- Max offer
- $135,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading