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 $1,950/mo and returns $273/mo a month at a 8.1% 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
- $273/mo
- Cap rate
- 8.1%
- Cash-on-cash
- 7.0%
- Max offer
- $230,000
Offer ≤ $230,000 (2% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading