For saleSingle family
$340,000
502 S Bruce St
Marshall MN 56258
4 beds, 3 baths, 3,278 sqft
502 S Bruce St is a 4 beds, 3 baths, 3,278 sqft single family home for sale at $340,000 in Marshall MN 56258. At 20% down it rents for an estimated $925/mo and returns -$1,502/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
- $925/mo
- Monthly cash flow
- -$1,502/mo
- Cap rate
- 1.4%
- Cash-on-cash
- -26.5%
- Max offer
- $110,500
Offer ≤ $110,500 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading