%
CapRateCity
Free cap rate calculators for every US market
MarketsMinnesotaDuluth

Duluth, MN Cap Rate: 5.78% — Rental Property Analysis

Duluth is a mid-range market in the Midwest with a smaller market with 92,000 residents. At a 5.78% estimated cap rate, this is a solid market where rents of $1,680/mo lag behind home prices. With a median home price of $250,000 and population is roughly stable, Duluth stands out as a market worth serious analysis for rental investors.

Market data powered by Zillow Home Value Index (ZHVI) and Zillow Observed Rent Index (ZORI) · Updated Feb 2026

Moderate — source deals carefully
Based on $250,000 median price and $1,680/mo median rent
Est. Cap Rate
5.78%
1% Rule
0.67%
Fails
GRM
12.4x
Price / Income
5.1x

Market Data

Median Home Price$250,000
Median Monthly Rent$1,680
Property Tax Rate1.08%
Population92,000
Population Growth0.2% / yr
Median Household Income$48,600
Vacancy Rate5%
Annual Appreciation2.3%

2026 Market Update: Duluth

Duluth's 0.7% rent-to-price ratio is well below the 1% rule. At median prices of $250,000, the $1,680/mo rent produces only $1,204/mo in NOI. Investors here need to target below-median properties or pursue value-add strategies to make the numbers work.

At current rates, a 20% down conventional loan ($50K at 7%) would result in approximately $-126/mo cash flow — negative at median prices. Larger down payments, seller financing, or buying 15–25% below median are strategies to turn the numbers positive.

The 12.4x gross rent multiplier and 5% vacancy rate position Duluth as a value-oriented market. With annual appreciation at 2.3%, total returns (cash flow + equity growth) run approximately 8.1% before financing leverage.

Cap Rate Calculator — Duluth

Pre-filled with Duluth medians. Adjust to match a specific property.

Property Details
$
$
3–8% typical
%
Monthly Expenses
1.08% rate
$
$
8–10% of rent
$
8–12% of rent
$
Cap Rate
4.73%Low
Net Operating Income ÷ Purchase Price
NOI / Year
$11,832
net operating income
Gross Rent Multiplier
12.4x
Good (<15)
1% Rule
0.67%
✗ Fails
Monthly Cash Flow
$986
before debt service
Annual Breakdown
Gross Rental Income$20,160
Less Vacancy−$1,008
Effective Income$19,152
Less Operating Expenses−$7,320
Net Operating Income$11,832
Sponsored
Analyze Deals Faster with DealCheck
Import any property, get instant investment analysis — cap rates, cash flow, rehab estimates, and offer calculations. Used by 350,000+ investors.
Try DealCheck Free →

Cash-on-Cash Return — Duluth

Factor in financing to see your actual return on invested capital in Duluth.

$
$62,500
%
%
years
$
taxes + ins + maint + mgmt
$
$
Cash-on-Cash Return
-4.26%Weak
Annual Cash Flow ÷ Total Cash Invested
Total Cash Invested
$70,000
$62,500 down + $7,500 closing
Monthly Mortgage
$1,222
on $188K loan
Monthly Cash Flow
$-248
after all expenses
Annual Cash Flow
$-2,980
before taxes
Cash Flow Breakdown
Monthly Rent$1,680
Less Expenses−$706
Less Mortgage−$1,222
Monthly Cash Flow$-248

Is Duluth a Good Place to Invest in Rental Property?

Duluth, MN has a population of 92,000 and has been growing at 0.2% annually — roughly in line with national trends, meaning demand is stable but not exceptional. The median home price of $250,000 paired with median rents of $1,680/mo produces an estimated cap rate of 5.78%.

Property taxes at 1.08% fall within the national average range and shouldn't present unusual challenges. The vacancy rate of 5% is moderate and within normal parameters for a healthy rental market.

At a price-to-income ratio of 5.1x, homes cost about 5.1 times the local median income of $48,600. This moderate ratio indicates a balanced rent-vs-buy market. Home values have appreciated at roughly 2.3% annually. Steady appreciation means total returns will be primarily cash flow-driven — the more sustainable model for long-term wealth building.

Bottom line: Duluth presents moderate opportunities. Cap rates near 5.78% mean deals need careful sourcing — look for value-add rehabs or emerging neighborhoods where rents are climbing.

Sponsored
Get AI-Powered Property Insights
Homesage.ai analyzes 140 million properties with AI — spot hidden deals, assess property condition, and find investment opportunities. Free to try.
Analyze Properties →

Duluth Investment Guides

Explore Duluth Data

Free Download
Top 25 Cash Flow Cities (2026)
See how Duluth compares to the best cash flow markets in America.
Get the Report →
Analyze listings in Duluth instantly — cap rate, cash flow & more on every Zillow listing
Chrome Extension →
Sponsored
Investor Gear
Google Nest Thermostat
Google
$130
FLIR ONE Gen 3 Thermal Camera
FLIR
$179
Schlage Connect Keypad Deadbolt
Schlage
$229
The CapRateCity Report
Weekly market analysis: highest cap rate cities, emerging markets, and deal breakdowns. Free, no spam.

Related Cities Near Duluth

Similar Markets in the Midwest

Marion, OH$170K · $1,240/mo
5.8%
Atchison, KS$175K · $1,220/mo
5.7%
Bay City, MI$175K · $1,280/mo
6.0%
Pittsburg, KS$130K · $940/mo
6.0%
Great Bend, KS$120K · $810/mo
5.5%
Run a BRRRR analysis for Duluth
Model a buy-rehab-refinance deal with Duluth data pre-loaded.
Open BRRRR Calculator →