For saleSingle family
$169,900
1311 10th St S
Virginia MN 55792
3 beds, 2 baths, 1,506 sqft
1311 10th St S is a 3 beds, 2 baths, 1,506 sqft single family home for sale at $169,900 in Virginia MN 55792. At 20% down it rents for an estimated $1,125/mo and returns -$88/mo a month at a 6.0% 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
- $1,125/mo
- Monthly cash flow
- -$88/mo
- Cap rate
- 6.0%
- Cash-on-cash
- -3.1%
- Max offer
- $133,000
Offer ≤ $133,000 (22% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading