For saleSingle family
$199,000
2627 W 15th St
Duluth MN 55806
2 beds, 2 baths, 968 sqft
2627 W 15th St is a 2 beds, 2 baths, 968 sqft single family home for sale at $199,000 in Duluth MN 55806. At 20% down it rents for an estimated $1,575/mo and returns $179/mo a month at a 7.6% 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
- $1,575/mo
- Monthly cash flow
- $179/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 5.4%
- Max offer
- $188,500
Offer ≤ $188,500 (5% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.