For saleSingle family
$225,000
125 N 28th Ave W
Duluth MN 55806
4 beds, 2 baths, 1,564 sqft
125 N 28th Ave W is a 4 beds, 2 baths, 1,564 sqft single family home for sale at $225,000 in Duluth MN 55806. At 20% down it rents for an estimated $2,250/mo and returns $644/mo a month at a 10.1% 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
- $2,250/mo
- Monthly cash flow
- $644/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $225,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading