For saleSingle family
$169,900
10 Vermillion Dr
Virginia MN 55792
3 beds, 1 bath, 1,008 sqft
10 Vermillion Dr is a 3 beds, 1 bath, 1,008 sqft single family home for sale at $169,900 in Virginia MN 55792. At 20% down it rents for an estimated $950/mo and returns -$263/mo a month at a 4.8% 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
- $950/mo
- Monthly cash flow
- -$263/mo
- Cap rate
- 4.8%
- Cash-on-cash
- -9.3%
- Max offer
- $112,500
Offer ≤ $112,500 (34% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading