For saleSingle family
$97,900
410 Lynd St
Marshall MN 56258
4 beds, 2 baths, 1,380 sqft
410 Lynd St is a 4 beds, 2 baths, 1,380 sqft single family home for sale at $97,900 in Marshall MN 56258. At 20% down it rents for an estimated $1,050/mo and returns $351/mo a month at a 11.0% 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
- $351/mo
- Cap rate
- 11.0%
- Cash-on-cash
- 21.5%
- Max offer
- $97,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading