For saleSingle family
$170,000
417 N 38th Ave W
Duluth MN 55807
2 beds, 1 bath, 1,082 sqft
417 N 38th Ave W is a 2 beds, 1 bath, 1,082 sqft single family home for sale at $170,000 in Duluth MN 55807. At 20% down it rents for an estimated $1,575/mo and returns $383/mo a month at a 9.2% 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
- $1,575/mo
- Monthly cash flow
- $383/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 13.5%
- Max offer
- $170,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.