For saleSingle family
$223,000
1117 E 10th St
Duluth MN 55805
3 beds, 2 baths, 1,172 sqft
1117 E 10th St is a 3 beds, 2 baths, 1,172 sqft single family home for sale at $223,000 in Duluth MN 55805. At 20% down it rents for an estimated $1,750/mo and returns $186/mo a month at a 7.5% 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
- $1,750/mo
- Monthly cash flow
- $186/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 5.0%
- Max offer
- $209,500
Offer ≤ $209,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.