For saleSingle family
$79,900
2317 W 4th St
Duluth MN 55806
3 beds, 1 bath, 1,176 sqft
2317 W 4th St is a 3 beds, 1 bath, 1,176 sqft single family home for sale at $79,900 in Duluth MN 55806. At 20% down it rents for an estimated $1,375/mo and returns $805/mo a month at a 18.8% 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
- $1,375/mo
- Monthly cash flow
- $805/mo
- Cap rate
- 18.8%
- Cash-on-cash
- 60.4%
- Max offer
- $79,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading