For saleSingle family
$260,000
105 Glencrest Ct
Duluth MN 55808
3 beds, 2 baths, 1,096 sqft
105 Glencrest Ct is a 3 beds, 2 baths, 1,096 sqft single family home for sale at $260,000 in Duluth MN 55808. At 20% down it rents for an estimated $1,325/mo and returns -$531/mo a month at a 4.2% 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
- $1,325/mo
- Monthly cash flow
- -$531/mo
- Cap rate
- 4.2%
- Cash-on-cash
- -12.3%
- Max offer
- $157,000
Offer ≤ $157,000 (40% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading