For saleSingle family
$269,900
806 N 7th St
Virginia MN 55792
3 beds, 2 baths, 2,634 sqft
806 N 7th St is a 3 beds, 2 baths, 2,634 sqft single family home for sale at $269,900 in Virginia MN 55792. At 20% down it rents for an estimated $1,125/mo and returns -$802/mo a month at a 3.1% 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
- $1,125/mo
- Monthly cash flow
- -$802/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -17.8%
- Max offer
- $133,500
Offer ≤ $133,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading