For saleSingle family
$214,900
77 Arbutus Dr
Duluth MN 55810
3 beds, 2 baths, 2,016 sqft
77 Arbutus Dr is a 3 beds, 2 baths, 2,016 sqft single family home for sale at $214,900 in Duluth MN 55810. At 20% down it rents for an estimated $1,750/mo and returns $216/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
- $1,750/mo
- Monthly cash flow
- $216/mo
- Cap rate
- 7.9%
- Cash-on-cash
- 6.0%
- Max offer
- $206,500
Offer ≤ $206,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading