For saleMulti-family
$449,900
1015 W 4th St
Duluth MN 55806
7 beds, 4 baths, 2,254 sqft
1015 W 4th St is a 7 beds, 4 baths, 2,254 sqft multi-family home for sale at $449,900 in Duluth MN 55806. At 20% down it rents for an estimated $6,400/mo and returns $3,245/mo a month at a 15.2% 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
- $6,400/mo
- Monthly cash flow
- $3,245/mo
- Cap rate
- 15.2%
- Cash-on-cash
- 43.3%
- Max offer
- $449,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.