For saleSingle family
$179,900
114 S Arlington Ave
Duluth MN 55811
2 beds, 1 bath, 798 sqft
114 S Arlington Ave is a 2 beds, 1 bath, 798 sqft single family home for sale at $179,900 in Duluth MN 55811. At 20% down it rents for an estimated $1,475/mo and returns $191/mo a month at a 7.9% 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
- $1,475/mo
- Monthly cash flow
- $191/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.4%
- Max offer
- $174,000
Offer ≤ $174,000 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading