For saleSingle family
$65,000
29 Cuyuna Dr
Virginia MN 55792
2 beds, 1.5 baths, 1,078 sqft
29 Cuyuna Dr is a 2 beds, 1.5 baths, 1,078 sqft single family home for sale at $65,000 in Virginia MN 55792. At 20% down it rents for an estimated $1,050/mo and returns $594/mo a month at a 17.5% 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
- $1,050/mo
- Monthly cash flow
- $594/mo
- Cap rate
- 17.5%
- Cash-on-cash
- 54.8%
- Max offer
- $65,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.