For saleSingle family
$458,900
2104 Cottage Hill Cir
Duluth MN 55811
3 beds, 3 baths, 1,820 sqft
2104 Cottage Hill Cir is a 3 beds, 3 baths, 1,820 sqft single family home for sale at $458,900 in Duluth MN 55811. At 20% down it rents for an estimated $2,250/mo and returns -$1,026/mo a month at a 4.0% 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
- -$1,026/mo
- Cap rate
- 4.0%
- Cash-on-cash
- -13.4%
- Max offer
- $266,500
Offer ≤ $266,500 (42% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading