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 $975/mo and returns $511/mo a month at a 16.1% 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
- $975/mo
- Monthly cash flow
- $511/mo
- Cap rate
- 16.1%
- Cash-on-cash
- 47.2%
- Max offer
- $65,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading