For saleSingle family
$250,000
1236 92nd Ave W
Duluth MN 55808
3 beds, 1 bath, 2,028 sqft
1236 92nd Ave W is a 3 beds, 1 bath, 2,028 sqft single family home for sale at $250,000 in Duluth MN 55808. At 20% down it rents for an estimated $1,325/mo and returns -$460/mo a month at a 4.5% 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
- $1,325/mo
- Monthly cash flow
- -$460/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -11.0%
- Max offer
- $157,000
Offer ≤ $157,000 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading