For saleSingle family
$98,500
521 10th St S
Virginia MN 55792
3 beds, 1 bath, 1,104 sqft
521 10th St S is a 3 beds, 1 bath, 1,104 sqft single family home for sale at $98,500 in Virginia MN 55792. At 20% down it rents for an estimated $1,125/mo and returns $422/mo a month at a 11.8% 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
- $1,125/mo
- Monthly cash flow
- $422/mo
- Cap rate
- 11.8%
- Cash-on-cash
- 25.7%
- Max offer
- $98,500
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading