For saleSingle family
$40,900
922 S 5th Ave
Virginia MN 55792
3 beds, 2 baths, 1,450 sqft
922 S 5th Ave is a 3 beds, 2 baths, 1,450 sqft single family home for sale at $40,900 in Virginia MN 55792. At 20% down it rents for an estimated $1,175/mo and returns $888/mo a month at a 32.6% 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
- $1,175/mo
- Monthly cash flow
- $888/mo
- Cap rate
- 32.6%
- Cash-on-cash
- 130.3%
- Max offer
- $40,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.