For saleSingle family
$275,000
30 W Arrowhead Rd
Duluth MN 55803
4 beds, 2 baths, 1,856 sqft
30 W Arrowhead Rd is a 4 beds, 2 baths, 1,856 sqft single family home for sale at $275,000 in Duluth MN 55803. At 20% down it rents for an estimated $2,000/mo and returns $71/mo a month at a 6.8% 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
- $2,000/mo
- Monthly cash flow
- $71/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.6%
- Max offer
- $239,500
Offer ≤ $239,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.