For saleSingle family
$19,900
503 11th St S
Virginia MN 55792
3 beds, 1 bath, 1,050 sqft
503 11th St S is a 3 beds, 1 bath, 1,050 sqft single family home for sale at $19,900 in Virginia MN 55792. At 20% down it rents for an estimated $1,125/mo and returns $983/mo a month at a 65.9% 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
- $1,125/mo
- Monthly cash flow
- $983/mo
- Cap rate
- 65.9%
- Cash-on-cash
- 296.4%
- Max offer
- $19,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading