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 $2,350/mo and returns $530/mo a month at a 9.2% 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
- $2,350/mo
- Monthly cash flow
- $530/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.5%
- Max offer
- $254,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading