For saleSingle family
$181,000
337 20th St
Cloquet MN 55720
2 beds, 1 bath, 672 sqft
337 20th St is a 2 beds, 1 bath, 672 sqft single family home for sale at $181,000 in Cloquet MN 55720. At 20% down it rents for an estimated $1,675/mo and returns $383/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
- $1,675/mo
- Monthly cash flow
- $383/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.7%
- Max offer
- $181,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading