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 $1,575/mo and returns $313/mo a month at a 8.6% 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
- $1,575/mo
- Monthly cash flow
- $313/mo
- Cap rate
- 8.6%
- Cash-on-cash
- 10.4%
- Max offer
- $179,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.