For saleSingle family
$160,000
826 E 6th St
Duluth MN 55805
3 beds, 1 bath, 980 sqft
826 E 6th St is a 3 beds, 1 bath, 980 sqft single family home for sale at $160,000 in Duluth MN 55805. At 20% down it rents for an estimated $1,675/mo and returns $533/mo a month at a 10.7% 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
- $1,675/mo
- Monthly cash flow
- $533/mo
- Cap rate
- 10.7%
- Cash-on-cash
- 20.0%
- Max offer
- $160,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading