For saleSingle family
$385,000
401 S Bruce St
Marshall MN 56258
5 beds, 3 baths, 3,399 sqft
401 S Bruce St is a 5 beds, 3 baths, 3,399 sqft single family home for sale at $385,000 in Marshall MN 56258. At 20% down it rents for an estimated $950/mo and returns -$1,798/mo a month at a 1.1% 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
- -$1,798/mo
- Cap rate
- 1.1%
- Cash-on-cash
- -28.0%
- Max offer
- $113,500
Offer ≤ $113,500 (71% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading