For saleSingle family
$189,900
5708 Wadena St
Duluth MN 55807
3 beds, 1 bath, 1,144 sqft
5708 Wadena St is a 3 beds, 1 bath, 1,144 sqft single family home for sale at $189,900 in Duluth MN 55807. At 20% down it rents for an estimated $1,675/mo and returns $319/mo a month at a 8.7% 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
- $1,675/mo
- Monthly cash flow
- $319/mo
- Cap rate
- 8.7%
- Cash-on-cash
- 10.1%
- Max offer
- $189,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading