For saleSingle family
$189,900
21 4th St
Cloquet MN 55720
3 beds, 1 bath, 1,266 sqft
21 4th St is a 3 beds, 1 bath, 1,266 sqft single family home for sale at $189,900 in Cloquet MN 55720. At 20% down it rents for an estimated $1,850/mo and returns $518/mo a month at a 9.8% 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
- $518/mo
- Cap rate
- 9.8%
- Cash-on-cash
- 16.4%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.