For saleSingle family
$93,500
19 Griak Dr
Duluth MN 55808
2 beds, 1 bath, 960 sqft
19 Griak Dr is a 2 beds, 1 bath, 960 sqft single family home for sale at $93,500 in Duluth MN 55808. At 20% down it rents for an estimated $1,175/mo and returns $508/mo a month at a 13.2% 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
- $1,175/mo
- Monthly cash flow
- $508/mo
- Cap rate
- 13.2%
- Cash-on-cash
- 32.6%
- Max offer
- $93,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading