For saleSingle family
$255,000
5475 Carnation Ave
Virginia MN 55792
4 beds, 2 baths, 2,080 sqft
5475 Carnation Ave is a 4 beds, 2 baths, 2,080 sqft single family home for sale at $255,000 in Virginia MN 55792. At 20% down it rents for an estimated $1,200/mo and returns -$620/mo a month at a 3.7% 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
- $1,200/mo
- Monthly cash flow
- -$620/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.6%
- Max offer
- $142,000
Offer ≤ $142,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading