For saleTownhouse
$319,900
13231 Virginia Ave S
Savage MN 55378
2 beds, 3 baths, 1,922 sqft
13231 Virginia Ave S is a 2 beds, 3 baths, 1,922 sqft townhouse home for sale at $319,900 in Savage MN 55378. At 20% down it rents for an estimated $1,700/mo and returns -$862/mo a month at a 3.4% 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
- $1,700/mo
- Monthly cash flow
- -$862/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.2%
- Max offer
- $160,000
Offer ≤ $160,000 (50% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading