For saleSingle family
$124,900
425 N 52nd Ave W
Duluth MN 55807
2 beds, 1 bath, 1,316 sqft
425 N 52nd Ave W is a 2 beds, 1 bath, 1,316 sqft single family home for sale at $124,900 in Duluth MN 55807. At 20% down it rents for an estimated $1,575/mo and returns $699/mo a month at a 13.2% 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
- $699/mo
- Cap rate
- 13.2%
- Cash-on-cash
- 33.6%
- Max offer
- $124,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.