For saleSingle family
$185,000
6301 Sherburne St
Duluth MN 55807
3 beds, 2 baths, 1,250 sqft
6301 Sherburne St is a 3 beds, 2 baths, 1,250 sqft single family home for sale at $185,000 in Duluth MN 55807. At 20% down it rents for an estimated $1,450/mo and returns $129/mo a month at a 7.5% 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
- $1,450/mo
- Monthly cash flow
- $129/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.2%
- Max offer
- $171,000
Offer ≤ $171,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading