For saleSingle family
$319,900
1100 Columbine Dr
Marshall MN 56258
4 beds, 2 baths, 2,430 sqft
1100 Columbine Dr is a 4 beds, 2 baths, 2,430 sqft single family home for sale at $319,900 in Marshall MN 56258. At 20% down it rents for an estimated $1,050/mo and returns -$1,234/mo a month at a 2.0% 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
- $1,050/mo
- Monthly cash flow
- -$1,234/mo
- Cap rate
- 2.0%
- Cash-on-cash
- -23.1%
- Max offer
- $125,000
Offer ≤ $125,000 (61% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading