For saleSingle family
$149,900
301 W 4th St
Duluth MN 55806
4 beds, 1 bath, 1,601 sqft
301 W 4th St is a 4 beds, 1 bath, 1,601 sqft single family home for sale at $149,900 in Duluth MN 55806. At 20% down it rents for an estimated $2,100/mo and returns $1,030/mo a month at a 14.9% 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
- $2,100/mo
- Monthly cash flow
- $1,030/mo
- Cap rate
- 14.9%
- Cash-on-cash
- 41.2%
- Max offer
- $149,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading