For saleSingle family
$200,000
405 N 58th Ave W
Duluth MN 55807
4 beds, 2 baths, 3,234 sqft
405 N 58th Ave W is a 4 beds, 2 baths, 3,234 sqft single family home for sale at $200,000 in Duluth MN 55807. At 20% down it rents for an estimated $2,000/mo and returns $597/mo a month at a 10.1% 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
- $597/mo
- Cap rate
- 10.1%
- Cash-on-cash
- 17.9%
- Max offer
- $200,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.