For saleSingle family
$415,000
102 Northfield St
Duluth MN 55803
3 beds, 2 baths, 1,500 sqft
102 Northfield St is a 3 beds, 2 baths, 1,500 sqft single family home for sale at $415,000 in Duluth MN 55803. At 20% down it rents for an estimated $2,175/mo and returns -$788/mo a month at a 4.4% 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
- $2,175/mo
- Monthly cash flow
- -$788/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.4%
- Max offer
- $257,500
Offer ≤ $257,500 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading