For saleSingle family
$249,900
11 S 51st Ave E
Duluth MN 55804
2 beds, 1 bath, 720 sqft
11 S 51st Ave E is a 2 beds, 1 bath, 720 sqft single family home for sale at $249,900 in Duluth MN 55804. At 20% down it rents for an estimated $2,000/mo and returns $216/mo a month at a 7.7% 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
- $2,000/mo
- Monthly cash flow
- $216/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 5.2%
- Max offer
- $236,000
Offer ≤ $236,000 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading