For saleSingle family
$339,900
124 E Calvary Rd
Duluth MN 55803
3 beds, 2 baths, 1,450 sqft
124 E Calvary Rd is a 3 beds, 2 baths, 1,450 sqft single family home for sale at $339,900 in Duluth MN 55803. At 20% down it rents for an estimated $2,325/mo and returns -$101/mo a month at a 6.3% 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
- $2,325/mo
- Monthly cash flow
- -$101/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.8%
- Max offer
- $274,500
Offer ≤ $274,500 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading