For saleSingle family
$199,000
1536 N 8th Ave E
Duluth MN 55805
1 bed, 1 bath, 603 sqft
1536 N 8th Ave E is a 1 bed, 1 bath, 603 sqft single family home for sale at $199,000 in Duluth MN 55805. At 20% down it rents for an estimated $1,500/mo and returns $104/mo a month at a 7.1% 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
- $1,500/mo
- Monthly cash flow
- $104/mo
- Cap rate
- 7.1%
- Cash-on-cash
- 3.1%
- Max offer
- $179,500
Offer ≤ $179,500 (10% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.