For saleSingle family
$319,900
519 Anderson Rd
Duluth MN 55811
3 beds, 2 baths, 1,698 sqft
519 Anderson Rd is a 3 beds, 2 baths, 1,698 sqft single family home for sale at $319,900 in Duluth MN 55811. At 20% down it rents for an estimated $1,950/mo and returns -$334/mo a month at a 5.4% 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
- $1,950/mo
- Monthly cash flow
- -$334/mo
- Cap rate
- 5.4%
- Cash-on-cash
- -6.3%
- Max offer
- $230,500
Offer ≤ $230,500 (28% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading