For saleSingle family
$99,000
205 W Marshall St
Marshall MN 56258
4 beds, 2 baths, 1,516 sqft
205 W Marshall St is a 4 beds, 2 baths, 1,516 sqft single family home for sale at $99,000 in Marshall MN 56258. At 20% down it rents for an estimated $925/mo and returns $231/mo a month at a 9.3% 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
- $925/mo
- Monthly cash flow
- $231/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 14.0%
- Max offer
- $99,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.