For saleSingle family
$299,900
1928 E 5th St
Duluth MN 55812
6 beds, 3 baths, 2,232 sqft
1928 E 5th St is a 6 beds, 3 baths, 2,232 sqft single family home for sale at $299,900 in Duluth MN 55812. At 20% down it rents for an estimated $2,575/mo and returns $434/mo a month at a 8.4% 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
- $2,575/mo
- Monthly cash flow
- $434/mo
- Cap rate
- 8.4%
- Cash-on-cash
- 8.7%
- Max offer
- $299,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading