For saleSingle family
$289,900
4401 Gilliat St
Duluth MN 55804
5 beds, 3 baths, 1,664 sqft
4401 Gilliat St is a 5 beds, 3 baths, 1,664 sqft single family home for sale at $289,900 in Duluth MN 55804. At 20% down it rents for an estimated $2,800/mo and returns $730/mo a month at a 9.7% 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
- $2,800/mo
- Monthly cash flow
- $730/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.1%
- Max offer
- $289,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading