For saleSingle family
$145,000
1419 10th St S
Virginia MN 55792
3 beds, 2 baths, 1,176 sqft
1419 10th St S is a 3 beds, 2 baths, 1,176 sqft single family home for sale at $145,000 in Virginia MN 55792. At 20% down it rents for an estimated $1,175/mo and returns $158/mo a month at a 7.8% 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
- $1,175/mo
- Monthly cash flow
- $158/mo
- Cap rate
- 7.8%
- Cash-on-cash
- 6.5%
- Max offer
- $140,500
Offer ≤ $140,500 (3% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.