For saleSingle family
$199,900
206 Carlton Ave
Cloquet MN 55720
2 beds, 1 bath, 1,264 sqft
206 Carlton Ave is a 2 beds, 1 bath, 1,264 sqft single family home for sale at $199,900 in Cloquet MN 55720. At 20% down it rents for an estimated $1,650/mo and returns $223/mo a month at a 8.0% 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
- $1,650/mo
- Monthly cash flow
- $223/mo
- Cap rate
- 8.0%
- Cash-on-cash
- 6.7%
- Max offer
- $194,500
Offer ≤ $194,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading