For saleSingle family
$159,900
117 12th St
Cloquet MN 55720
1 bed, 1 bath, 485 sqft
117 12th St is a 1 bed, 1 bath, 485 sqft single family home for sale at $159,900 in Cloquet MN 55720. At 20% down it rents for an estimated $1,500/mo and returns $379/mo a month at a 9.4% 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
- $1,500/mo
- Monthly cash flow
- $379/mo
- Cap rate
- 9.4%
- Cash-on-cash
- 14.2%
- Max offer
- $159,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.