For saleSingle family
$137,900
507 7th St S
Virginia MN 55792
5 beds, 2 baths, 2,023 sqft
507 7th St S is a 5 beds, 2 baths, 2,023 sqft single family home for sale at $137,900 in Virginia MN 55792. At 20% down it rents for an estimated $1,225/mo and returns $241/mo a month at a 8.8% 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
- $1,225/mo
- Monthly cash flow
- $241/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $137,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading