For saleSingle family
$429,000
607 Deschepper St
Marshall MN 56258
5 beds, 4 baths, 3,432 sqft
607 Deschepper St is a 5 beds, 4 baths, 3,432 sqft single family home for sale at $429,000 in Marshall MN 56258. At 20% down it rents for an estimated $1,150/mo and returns -$1,913/mo a month at a 1.3% 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
- -$1,913/mo
- Cap rate
- 1.3%
- Cash-on-cash
- -26.7%
- Max offer
- $137,500
Offer ≤ $137,500 (68% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading