For saleSingle family
$49,900
107 11th St S
Virginia MN 55792
2 beds, 2 baths, 994 sqft
107 11th St S is a 2 beds, 2 baths, 994 sqft single family home for sale at $49,900 in Virginia MN 55792. At 20% down it rents for an estimated $975/mo and returns $619/mo a month at a 21.5% 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
- $619/mo
- Cap rate
- 21.5%
- Cash-on-cash
- 74.4%
- Max offer
- $49,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading