For saleSingle family
$99,000
117 W Maple St
Marshall MN 56258
2 beds, 1 bath, 712 sqft
117 W Maple St is a 2 beds, 1 bath, 712 sqft single family home for sale at $99,000 in Marshall MN 56258. At 20% down it rents for an estimated $950/mo and returns $256/mo a month at a 9.6% 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
- $256/mo
- Cap rate
- 9.6%
- Cash-on-cash
- 15.5%
- Max offer
- $99,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.