For saleSingle family
$689,900
3228 Lindahl Rd
Duluth MN 55810
4 beds, 4 baths, 2,827 sqft
3228 Lindahl Rd is a 4 beds, 4 baths, 2,827 sqft single family home for sale at $689,900 in Duluth MN 55810. At 20% down it rents for an estimated $1,850/mo and returns -$3,075/mo a month at a 1.3% 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
- $1,850/mo
- Monthly cash flow
- -$3,075/mo
- Cap rate
- 1.3%
- Cash-on-cash
- -26.7%
- Max offer
- $221,000
Offer ≤ $221,000 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading