For saleSingle family
$749,900
3731 London Rd
Duluth MN 55804
3 beds, 3.5 baths, 3,100 sqft
3731 London Rd is a 3 beds, 3.5 baths, 3,100 sqft single family home for sale at $749,900 in Duluth MN 55804. At 20% down it rents for an estimated $2,100/mo and returns -$3,253/mo a month at a 1.5% 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
- $2,100/mo
- Monthly cash flow
- -$3,253/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -26.0%
- Max offer
- $251,000
Offer ≤ $251,000 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading