For saleSingle family
$330,000
1100 Jefferson Ave
Marshall MN 56258
5 beds, 4 baths, 3,444 sqft
1100 Jefferson Ave is a 5 beds, 4 baths, 3,444 sqft single family home for sale at $330,000 in Marshall MN 56258. At 20% down it rents for an estimated $950/mo and returns -$1,406/mo a month at a 1.6% 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
- -$1,406/mo
- Cap rate
- 1.6%
- Cash-on-cash
- -25.6%
- Max offer
- $113,500
Offer ≤ $113,500 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading