For saleSingle family
$199,900
609 E 6th St
Duluth MN 55805
5 beds, 2 baths, 1,850 sqft
609 E 6th St is a 5 beds, 2 baths, 1,850 sqft single family home for sale at $199,900 in Duluth MN 55805. At 20% down it rents for an estimated $2,075/mo and returns $648/mo a month at a 10.6% 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
- $2,075/mo
- Monthly cash flow
- $648/mo
- Cap rate
- 10.6%
- Cash-on-cash
- 19.4%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading