For saleSingle family
$89,900
203 3rd St S
Virginia MN 55792
2 beds, 1 bath, 880 sqft
203 3rd St S is a 2 beds, 1 bath, 880 sqft single family home for sale at $89,900 in Virginia MN 55792. At 20% down it rents for an estimated $1,000/mo and returns $369/mo a month at a 11.4% 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
- $1,000/mo
- Monthly cash flow
- $369/mo
- Cap rate
- 11.4%
- Cash-on-cash
- 24.7%
- Max offer
- $89,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.