For saleSingle family
$112,000
1323 S 13th St
Virginia MN 55792
2 beds, 1 bath, 785 sqft
1323 S 13th St is a 2 beds, 1 bath, 785 sqft single family home for sale at $112,000 in Virginia MN 55792. At 20% down it rents for an estimated $975/mo and returns $175/mo a month at a 8.5% 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
- $175/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.4%
- Max offer
- $112,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading