For saleSingle family
$499,900
409 Maryland St
Duluth MN 55803
3 beds, 2 baths, 1,837 sqft
409 Maryland St is a 3 beds, 2 baths, 1,837 sqft single family home for sale at $499,900 in Duluth MN 55803. At 20% down it rents for an estimated $2,300/mo and returns -$1,269/mo a month at a 3.6% 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
- $2,300/mo
- Monthly cash flow
- -$1,269/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.2%
- Max offer
- $272,500
Offer ≤ $272,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading