For saleSingle family
$215,000
207 E Lyon St
Marshall MN 56258
3 beds, 3 baths, 1,742 sqft
207 E Lyon St is a 3 beds, 3 baths, 1,742 sqft single family home for sale at $215,000 in Marshall MN 56258. At 20% down it rents for an estimated $1,075/mo and returns -$460/mo a month at a 4.1% 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
- -$460/mo
- Cap rate
- 4.1%
- Cash-on-cash
- -12.8%
- Max offer
- $127,000
Offer ≤ $127,000 (41% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading