For saleSingle family
$114,900
632 N 58th Ave W
Duluth MN 55807
3 beds, 1 bath, 1,015 sqft
632 N 58th Ave W is a 3 beds, 1 bath, 1,015 sqft single family home for sale at $114,900 in Duluth MN 55807. At 20% down it rents for an estimated $1,675/mo and returns $855/mo a month at a 15.6% 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
- $855/mo
- Cap rate
- 15.6%
- Cash-on-cash
- 44.6%
- Max offer
- $114,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading