For saleSingle family
$170,000
2861 269th Ave
Marshall MN 56258
3 beds, 2 baths, 2,016 sqft
2861 269th Ave is a 3 beds, 2 baths, 2,016 sqft single family home for sale at $170,000 in Marshall MN 56258. At 20% down it rents for an estimated $1,075/mo and returns -$139/mo a month at a 5.7% 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
- $1,075/mo
- Monthly cash flow
- -$139/mo
- Cap rate
- 5.7%
- Cash-on-cash
- -4.9%
- Max offer
- $127,000
Offer ≤ $127,000 (25% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading