For saleSingle family
$165,000
106 Ranch Ave
Marshall MN 56258
3 beds, 2 baths, 1,012 sqft
106 Ranch Ave is a 3 beds, 2 baths, 1,012 sqft single family home for sale at $165,000 in Marshall MN 56258. At 20% down it rents for an estimated $1,300/mo and returns $122/mo a month at a 7.6% 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
- $1,300/mo
- Monthly cash flow
- $122/mo
- Cap rate
- 7.6%
- Cash-on-cash
- 4.4%
- Max offer
- $153,500
Offer ≤ $153,500 (7% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading