For saleSingle family
$255,000
1321 S 13th St
Virginia MN 55792
3 beds, 2 baths, 2,352 sqft
1321 S 13th St is a 3 beds, 2 baths, 2,352 sqft single family home for sale at $255,000 in Virginia MN 55792. At 20% down it rents for an estimated $1,125/mo and returns -$695/mo a month at a 3.4% 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
- $1,125/mo
- Monthly cash flow
- -$695/mo
- Cap rate
- 3.4%
- Cash-on-cash
- -16.4%
- Max offer
- $133,500
Offer ≤ $133,500 (48% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading