For saleSingle family
$169,000
17 S 60th Ave W
Duluth MN 55807
3 beds, 1 bath, 1,332 sqft
17 S 60th Ave W is a 3 beds, 1 bath, 1,332 sqft single family home for sale at $169,000 in Duluth MN 55807. At 20% down it rents for an estimated $1,375/mo and returns $169/mo a month at a 7.9% 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
- $1,375/mo
- Monthly cash flow
- $169/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.0%
- Max offer
- $162,000
Offer ≤ $162,000 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading