For saleSingle family
$125,000
1075 86th Ave W
Duluth MN 55808
2 beds, 1 bath, 840 sqft
1075 86th Ave W is a 2 beds, 1 bath, 840 sqft single family home for sale at $125,000 in Duluth MN 55808. At 20% down it rents for an estimated $1,450/mo and returns $573/mo a month at a 12.0% 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
- $573/mo
- Cap rate
- 12.0%
- Cash-on-cash
- 27.5%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.