For saleSingle family
$234,900
122 12th St
Cloquet MN 55720
3 beds, 2 baths, 1,260 sqft
122 12th St is a 3 beds, 2 baths, 1,260 sqft single family home for sale at $234,900 in Cloquet MN 55720. At 20% down it rents for an estimated $1,850/mo and returns $202/mo a month at a 7.6% 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
- $1,850/mo
- Monthly cash flow
- $202/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.2%
- Max offer
- $221,500
Offer ≤ $221,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.