Pending saleSingle family
$130,200
226 Farley Ln
Duluth MN 55803
3 beds, 2 baths, 969 sqft
226 Farley Ln is a 3 beds, 2 baths, 969 sqft single family home pending sale at $130,200 in Duluth MN 55803. At 20% down it rents for an estimated $2,300/mo and returns $1,371/mo a month at a 19.3% 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
- $2,300/mo
- Monthly cash flow
- $1,371/mo
- Cap rate
- 19.3%
- Cash-on-cash
- 63.2%
- Max offer
- $130,200
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading