For saleSingle family
$199,500
1125 E 4th St
Duluth MN 55805
4 beds, 2 baths, 1,432 sqft
1125 E 4th St is a 4 beds, 2 baths, 1,432 sqft single family home for sale at $199,500 in Duluth MN 55805. At 20% down it rents for an estimated $1,900/mo and returns $476/mo a month at a 9.5% 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
- $1,900/mo
- Monthly cash flow
- $476/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.3%
- Max offer
- $199,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading