For saleSingle family
$235,000
303 E Lyon St
Marshall MN 56258
3 beds, 2 baths, 1,944 sqft
303 E Lyon St is a 3 beds, 2 baths, 1,944 sqft single family home for sale at $235,000 in Marshall MN 56258. At 20% down it rents for an estimated $1,075/mo and returns -$603/mo a month at a 3.6% 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
- $1,075/mo
- Monthly cash flow
- -$603/mo
- Cap rate
- 3.6%
- Cash-on-cash
- -15.4%
- Max offer
- $127,500
Offer ≤ $127,500 (46% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading