For saleSingle family
$64,000
7 Juniper Ln
Duluth MN 55810
3 beds, 1 bath, 924 sqft
7 Juniper Ln is a 3 beds, 1 bath, 924 sqft single family home for sale at $64,000 in Duluth MN 55810. At 20% down it rents for an estimated $1,675/mo and returns $1,218/mo a month at a 29.5% 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
- $1,675/mo
- Monthly cash flow
- $1,218/mo
- Cap rate
- 29.5%
- Cash-on-cash
- 114.2%
- Max offer
- $64,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading