For saleSingle family
$34,500
308 W College Dr
Marshall MN 56258
2 beds, 1 bath, 720 sqft
308 W College Dr is a 2 beds, 1 bath, 720 sqft single family home for sale at $34,500 in Marshall MN 56258. At 20% down it rents for an estimated $950/mo and returns $704/mo a month at a 31.1% 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
- $704/mo
- Cap rate
- 31.1%
- Cash-on-cash
- 122.4%
- Max offer
- $34,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading