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 $850/mo and returns $608/mo a month at a 27.7% 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
- $850/mo
- Monthly cash flow
- $608/mo
- Cap rate
- 27.7%
- Cash-on-cash
- 105.7%
- Max offer
- $34,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.