For saleSingle family
$220,000
4505 W 7th St
Duluth MN 55807
4 beds, 2 baths, 1,713 sqft
4505 W 7th St is a 4 beds, 2 baths, 1,713 sqft single family home for sale at $220,000 in Duluth MN 55807. At 20% down it rents for an estimated $2,100/mo and returns $529/mo a month at a 9.6% 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
- $2,100/mo
- Monthly cash flow
- $529/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 14.4%
- Max offer
- $220,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading