For saleSingle family
$199,900
1127 N 46th Ave E
Duluth MN 55804
2 beds, 1 bath, 776 sqft
1127 N 46th Ave E is a 2 beds, 1 bath, 776 sqft single family home for sale at $199,900 in Duluth MN 55804. At 20% down it rents for an estimated $2,000/mo and returns $573/mo a month at a 10.1% 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
- $2,000/mo
- Monthly cash flow
- $573/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.2%
- Max offer
- $199,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading