For saleSingle family
$207,000
409 N 4th St
Marshall MN 56258
3 beds, 1.5 baths, 1,606 sqft
409 N 4th St is a 3 beds, 1.5 baths, 1,606 sqft single family home for sale at $207,000 in Marshall MN 56258. At 20% down it rents for an estimated $1,300/mo and returns -$178/mo a month at a 5.6% 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
- $1,300/mo
- Monthly cash flow
- -$178/mo
- Cap rate
- 5.6%
- Cash-on-cash
- -5.2%
- Max offer
- $153,500
Offer ≤ $153,500 (26% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading