For saleSingle family
$389,900
2102 N Robin Ave
Duluth MN 55811
3 beds, 2 baths, 1,800 sqft
2102 N Robin Ave is a 3 beds, 2 baths, 1,800 sqft single family home for sale at $389,900 in Duluth MN 55811. At 20% down it rents for an estimated $2,000/mo and returns -$783/mo a month at a 4.3% 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
- -$783/mo
- Cap rate
- 4.3%
- Cash-on-cash
- -12.1%
- Max offer
- $237,000
Offer ≤ $237,000 (39% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading