For saleSingle family
$109,000
230 N 18th Ave W
Duluth MN 55806
3 beds, 1 bath, 1,197 sqft
230 N 18th Ave W is a 3 beds, 1 bath, 1,197 sqft single family home for sale at $109,000 in Duluth MN 55806. At 20% down it rents for an estimated $1,425/mo and returns $647/mo a month at a 13.8% 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
- $1,425/mo
- Monthly cash flow
- $647/mo
- Cap rate
- 13.8%
- Cash-on-cash
- 35.6%
- Max offer
- $109,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading