For saleSingle family
$145,000
403 N 7th St
Marshall MN 56258
2 beds, 1 bath, 1,040 sqft
403 N 7th St is a 2 beds, 1 bath, 1,040 sqft single family home for sale at $145,000 in Marshall MN 56258. At 20% down it rents for an estimated $950/mo and returns -$85/mo a month at a 6.0% 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
- $950/mo
- Monthly cash flow
- -$85/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.5%
- Max offer
- $112,000
Offer ≤ $112,000 (23% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading