For saleSingle family
$259,800
2208 Marwood Dr
Mankato MN 56001
4 beds, 2 baths, 1,764 sqft
2208 Marwood Dr is a 4 beds, 2 baths, 1,764 sqft single family home for sale at $259,800 in Mankato MN 56001. At 20% down it rents for an estimated $2,025/mo and returns $170/mo a month at a 7.5% 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
- $2,025/mo
- Monthly cash flow
- $170/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 3.9%
- Max offer
- $239,000
Offer ≤ $239,000 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading