Pending saleSingle family
$447,500
610 Elizabeth St
Marshall MN 56258
5 beds, 3 baths, 3,174 sqft
610 Elizabeth St is a 5 beds, 3 baths, 3,174 sqft single family home pending sale at $447,500 in Marshall MN 56258. At 20% down it rents for an estimated $1,300/mo and returns -$1,895/mo a month at a 1.6% 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
- $1,300/mo
- Monthly cash flow
- -$1,895/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.4%
- Max offer
- $155,000
Offer ≤ $155,000 (65% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading