For saleSingle family
$130,000
324 11th St S
Virginia MN 55792
3 beds, 1 bath, 1,612 sqft
324 11th St S is a 3 beds, 1 bath, 1,612 sqft single family home for sale at $130,000 in Virginia MN 55792. At 20% down it rents for an estimated $1,175/mo and returns $263/mo a month at a 8.9% 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
- $1,175/mo
- Monthly cash flow
- $263/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 12.1%
- Max offer
- $130,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.