For saleSingle family
$184,900
716 5th St S
Virginia MN 55792
2 beds, 2 baths, 2,895 sqft
716 5th St S is a 2 beds, 2 baths, 2,895 sqft single family home for sale at $184,900 in Virginia MN 55792. At 20% down it rents for an estimated $975/mo and returns -$345/mo a month at a 4.4% 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
- $975/mo
- Monthly cash flow
- -$345/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.2%
- Max offer
- $115,500
Offer ≤ $115,500 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading