For saleSingle family
$219,900
3717 Grand Ave
Duluth MN 55807
2 beds, 1 bath, 813 sqft
3717 Grand Ave is a 2 beds, 1 bath, 813 sqft single family home for sale at $219,900 in Duluth MN 55807. At 20% down it rents for an estimated $1,575/mo and returns $33/mo a month at a 6.7% 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
- $1,575/mo
- Monthly cash flow
- $33/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 0.9%
- Max offer
- $188,500
Offer ≤ $188,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.