For saleSingle family
$105,000
404 S 2nd St
Marshall MN 56258
3 beds, 2 baths, 1,253 sqft
404 S 2nd St is a 3 beds, 2 baths, 1,253 sqft single family home for sale at $105,000 in Marshall MN 56258. At 20% down it rents for an estimated $1,075/mo and returns $325/mo a month at a 10.4% 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
- $1,075/mo
- Monthly cash flow
- $325/mo
- Cap rate
- 10.4%
- Cash-on-cash
- 18.6%
- Max offer
- $105,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading