Zip Code 55812 — Duluth, MN
🔴WEAK— appreciation play onlyF
Poor
Negative cash flow likely · Score: 21/100
Cap Rate
2.9%
Monthly Cash Flow
-$1,021
Median Home Price
$349,869
DSCR
0.45
Fair Market Rents
- Studio
- $840/mo
- 1 Bedroom
- $950/mo
- 2 Bedroom
- $1,220/mo
- 3 Bedroom
- $1,630/mo
- 4 Bedroom
- $2,070/mo
Investment Metrics
- Cap Rate
- 2.9%
- Cash-on-Cash Return
- -15.2%
- Price-to-Rent Ratio
- 17.9
- 1% Rule
- 0.47%
- Gross Rent Multiplier
- 17.9
- Vacancy Rate
- 8.0%
Assumptions Used
20% down payment, 6.52% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →