For saleSingle family
$109,900
201 19th St
Cloquet MN 55720
3 beds, 1 bath, 940 sqft
201 19th St is a 3 beds, 1 bath, 940 sqft single family home for sale at $109,900 in Cloquet MN 55720. At 20% down it rents for an estimated $1,950/mo and returns $1,165/mo a month at a 19.4% 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
- $1,165/mo
- Cap rate
- 19.4%
- Cash-on-cash
- 63.6%
- Max offer
- $109,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading