Pending saleCondo
$195,000
415 S 4th St Apt D3
Marshall MN 56258
2 beds, 2 baths, 1,526 sqft
415 S 4th St Apt D3 is a 2 beds, 2 baths, 1,526 sqft condo home pending sale at $195,000 in Marshall MN 56258. At 20% down it rents for an estimated $950/mo and returns -$923/mo a month at a 1.0% 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
- $950/mo
- Monthly cash flow
- -$923/mo
- Cap rate
- 1.0%
- Cash-on-cash
- -28.4%
- Max offer
- $48,000
Offer ≤ $48,000 (75% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading