For saleSingle family
$379,000
8142 Victoria Dr
Victoria MN 55386
3 beds, 2 baths, 2,004 sqft
8142 Victoria Dr is a 3 beds, 2 baths, 2,004 sqft single family home for sale at $379,000 in Victoria MN 55386. At 20% down it rents for an estimated $2,700/mo and returns -$6/mo a month at a 6.6% 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
- $2,700/mo
- Monthly cash flow
- -$6/mo
- Cap rate
- 6.6%
- Cash-on-cash
- -0.1%
- Max offer
- $319,000
Offer ≤ $319,000 (16% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading