For saleSingle family
$50,000
25 Larch Dr
Duluth MN 55810
2 beds, 1 bath, 960 sqft
25 Larch Dr is a 2 beds, 1 bath, 960 sqft single family home for sale at $50,000 in Duluth MN 55810. At 20% down it rents for an estimated $1,225/mo and returns $868/mo a month at a 27.5% 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
- $1,225/mo
- Monthly cash flow
- $868/mo
- Cap rate
- 27.5%
- Cash-on-cash
- 104.2%
- Max offer
- $50,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading