For saleMulti-family
$174,900
2772 Wellington St
Duluth MN 55806
4 beds, 2 baths, 1,739 sqft
2772 Wellington St is a 4 beds, 2 baths, 1,739 sqft multi-family home for sale at $174,900 in Duluth MN 55806. At 20% down it rents for an estimated $2,150/mo and returns $901/mo a month at a 12.9% 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
- $2,150/mo
- Monthly cash flow
- $901/mo
- Cap rate
- 12.9%
- Cash-on-cash
- 30.9%
- Max offer
- $174,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading