For saleSingle family
$165,900
513 N 60th Ave W
Duluth MN 55807
2 beds, 1 bath, 768 sqft
513 N 60th Ave W is a 2 beds, 1 bath, 768 sqft single family home for sale at $165,900 in Duluth MN 55807. At 20% down it rents for an estimated $1,575/mo and returns $411/mo a month at a 9.5% 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
- $411/mo
- Cap rate
- 9.5%
- Cash-on-cash
- 14.9%
- Max offer
- $165,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.