For saleSingle family
$154,900
317 N 13th Ave E
Duluth MN 55805
4 beds, 2 baths, 1,120 sqft
317 N 13th Ave E is a 4 beds, 2 baths, 1,120 sqft single family home for sale at $154,900 in Duluth MN 55805. At 20% down it rents for an estimated $1,975/mo and returns $869/mo a month at a 13.4% 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
- $1,975/mo
- Monthly cash flow
- $869/mo
- Cap rate
- 13.4%
- Cash-on-cash
- 33.7%
- Max offer
- $154,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading