For saleMulti-family
$124,900
205 4th St N
Virginia MN 55792
2 beds, 2 baths, 1,273 sqft
205 4th St N is a 2 beds, 2 baths, 1,273 sqft multi-family home for sale at $124,900 in Virginia MN 55792. At 20% down it rents for an estimated $1,500/mo and returns $608/mo a month at a 12.5% 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
- $1,500/mo
- Monthly cash flow
- $608/mo
- Cap rate
- 12.5%
- Cash-on-cash
- 29.2%
- Max offer
- $124,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading