Pending saleSingle family
$420,000
2693 225th Ave
Marshall MN 56258
5 beds, 2 baths, 3,166 sqft
2693 225th Ave is a 5 beds, 2 baths, 3,166 sqft single family home pending sale at $420,000 in Marshall MN 56258. At 20% down it rents for an estimated $1,150/mo and returns -$1,848/mo a month at a 1.4% 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
- $1,150/mo
- Monthly cash flow
- -$1,848/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.4%
- Max offer
- $137,500
Offer ≤ $137,500 (67% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading