For saleSingle family
$335,000
905 N Ebony Ave
Duluth MN 55811
3 beds, 2 baths, 1,820 sqft
905 N Ebony Ave is a 3 beds, 2 baths, 1,820 sqft single family home for sale at $335,000 in Duluth MN 55811. At 20% down it rents for an estimated $1,900/mo and returns -$491/mo a month at a 4.9% 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
- $1,900/mo
- Monthly cash flow
- -$491/mo
- Cap rate
- 4.9%
- Cash-on-cash
- -8.8%
- Max offer
- $225,000
Offer ≤ $225,000 (33% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading