For saleSingle family
$287,000
4016 Allendale Ave
Duluth MN 55803
3 beds, 2 baths, 1,774 sqft
4016 Allendale Ave is a 3 beds, 2 baths, 1,774 sqft single family home for sale at $287,000 in Duluth MN 55803. At 20% down it rents for an estimated $2,250/mo and returns $201/mo a month at a 7.5% 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
- $2,250/mo
- Monthly cash flow
- $201/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $265,500
Offer ≤ $265,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading