For saleSingle family
$175,000
3808 W 5th St
Duluth MN 55807
2 beds, 1.5 baths, 1,292 sqft
3808 W 5th St is a 2 beds, 1.5 baths, 1,292 sqft single family home for sale at $175,000 in Duluth MN 55807. At 20% down it rents for an estimated $1,575/mo and returns $348/mo a month at a 8.9% 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
- $1,575/mo
- Monthly cash flow
- $348/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.9%
- Max offer
- $175,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.