For saleSingle family
$119,900
1311 96th Ave W
Duluth MN 55808
1 bed, 1 bath, 576 sqft
1311 96th Ave W is a 1 bed, 1 bath, 576 sqft single family home for sale at $119,900 in Duluth MN 55808. At 20% down it rents for an estimated $1,025/mo and returns $169/mo a month at a 8.4% 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
- $1,025/mo
- Monthly cash flow
- $169/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.5%
- Max offer
- $119,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading