For saleSingle family
$30,000
612 N 58th Ave W
Duluth MN 55807
1,272 sqft
612 N 58th Ave W is a 1,272 sqft single family home for sale at $30,000 in Duluth MN 55807. At 20% down it rents for an estimated $1,050/mo and returns $840/mo a month at a 40.1% 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
- $1,050/mo
- Monthly cash flow
- $840/mo
- Cap rate
- 40.1%
- Cash-on-cash
- 167.9%
- Max offer
- $30,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.