For saleSingle family
$240,000
103 Fremont St
Marshall MN 56258
4 beds, 2 baths, 1,822 sqft
103 Fremont St is a 4 beds, 2 baths, 1,822 sqft single family home for sale at $240,000 in Marshall MN 56258. At 20% down it rents for an estimated $1,050/mo and returns -$663/mo a month at a 3.4% 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
- $1,050/mo
- Monthly cash flow
- -$663/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.6%
- Max offer
- $124,500
Offer ≤ $124,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading