For saleSingle family
$385,000
667 Marsh Dr
Delano MN 55328
3 beds, 2 baths, 2,635 sqft
667 Marsh Dr is a 3 beds, 2 baths, 2,635 sqft single family home for sale at $385,000 in Delano MN 55328. At 20% down it rents for an estimated $1,800/mo and returns -$948/mo a month at a 3.7% 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
- -$948/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.8%
- Max offer
- $213,500
Offer ≤ $213,500 (45% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading