For saleSingle family
$260,000
1319 Brainerd Ave
Duluth MN 55811
4 beds, 2 baths, 1,571 sqft
1319 Brainerd Ave is a 4 beds, 2 baths, 1,571 sqft single family home for sale at $260,000 in Duluth MN 55811. At 20% down it rents for an estimated $1,950/mo and returns $126/mo a month at a 7.1% 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
- $126/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 2.9%
- Max offer
- $233,500
Offer ≤ $233,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.