For saleSingle family
$164,900
2 Barker Dr
Duluth MN 55808
3 beds, 2 baths, 1,404 sqft
2 Barker Dr is a 3 beds, 2 baths, 1,404 sqft single family home for sale at $164,900 in Duluth MN 55808. At 20% down it rents for an estimated $1,800/mo and returns $643/mo a month at a 11.2% 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
- $1,800/mo
- Monthly cash flow
- $643/mo
- Cap rate
- 11.2%
- Cash-on-cash
- 23.4%
- Max offer
- $164,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.