For saleSingle family
$148,000
420 N 5th St
Marshall MN 56258
5 beds, 1.5 baths, 1,839 sqft
420 N 5th St is a 5 beds, 1.5 baths, 1,839 sqft single family home for sale at $148,000 in Marshall MN 56258. At 20% down it rents for an estimated $1,150/mo and returns $93/mo a month at a 7.4% 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
- $1,150/mo
- Monthly cash flow
- $93/mo
- Cap rate
- 7.4%
- Cash-on-cash
- 3.8%
- Max offer
- $135,500
Offer ≤ $135,500 (8% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading