For saleSingle family
$79,900
215 6th St S
Virginia MN 55792
3 beds, 1 bath, 1,124 sqft
215 6th St S is a 3 beds, 1 bath, 1,124 sqft single family home for sale at $79,900 in Virginia MN 55792. At 20% down it rents for an estimated $1,125/mo and returns $555/mo a month at a 15.0% 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
- $555/mo
- Cap rate
- 15.0%
- Cash-on-cash
- 41.6%
- Max offer
- $79,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading