For saleSingle family
$150,000
1401 104th Ave W
Duluth MN 55808
2 beds, 1 bath, 640 sqft
1401 104th Ave W is a 2 beds, 1 bath, 640 sqft single family home for sale at $150,000 in Duluth MN 55808. At 20% down it rents for an estimated $1,175/mo and returns $104/mo a month at a 7.5% 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
- $1,175/mo
- Monthly cash flow
- $104/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $138,500
Offer ≤ $138,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading