For saleSingle family
$254,900
2101 E 1st St
Duluth MN 55812
4 beds, 2 baths, 2,088 sqft
2101 E 1st St is a 4 beds, 2 baths, 2,088 sqft single family home for sale at $254,900 in Duluth MN 55812. At 20% down it rents for an estimated $1,950/mo and returns $162/mo a month at a 7.3% 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
- $1,950/mo
- Monthly cash flow
- $162/mo
- Cap rate
- 7.3%
- Cash-on-cash
- 3.8%
- Max offer
- $233,500
Offer ≤ $233,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.