For saleSingle family
$209,900
331 N 63rd Ave W
Duluth MN 55807
2 beds, 2 baths, 1,105 sqft
331 N 63rd Ave W is a 2 beds, 2 baths, 1,105 sqft single family home for sale at $209,900 in Duluth MN 55807. At 20% down it rents for an estimated $1,575/mo and returns $103/mo a month at a 7.1% 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
- $1,575/mo
- Monthly cash flow
- $103/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.9%
- Max offer
- $188,500
Offer ≤ $188,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.