For saleSingle family
$724,900
3139 W Tischer Rd
Duluth MN 55803
3 beds, 3 baths, 2,600 sqft
3139 W Tischer Rd is a 3 beds, 3 baths, 2,600 sqft single family home for sale at $724,900 in Duluth MN 55803. At 20% down it rents for an estimated $2,250/mo and returns -$2,925/mo a month at a 1.8% 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
- $2,250/mo
- Monthly cash flow
- -$2,925/mo
- Cap rate
- 1.8%
- Cash-on-cash
- -24.2%
- Max offer
- $268,500
Offer ≤ $268,500 (63% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading