For saleMulti-family
$89,900
208 5th St S
Virginia MN 55792
4 beds, 2 baths, 1,761 sqft
208 5th St S is a 4 beds, 2 baths, 1,761 sqft multi-family home for sale at $89,900 in Virginia MN 55792. At 20% down it rents for an estimated $2,000/mo and returns $1,358/mo a month at a 24.8% 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
- $2,000/mo
- Monthly cash flow
- $1,358/mo
- Cap rate
- 24.8%
- Cash-on-cash
- 90.6%
- Max offer
- $89,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading