For saleSingle family
$999,900
1255 78th St
Victoria MN 55386
5 beds, 3.5 baths, 3,010 sqft
1255 78th St is a 5 beds, 3.5 baths, 3,010 sqft single family home for sale at $999,900 in Victoria MN 55386. At 20% down it rents for an estimated $3,350/mo and returns -$3,788/mo a month at a 2.1% 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
- $3,350/mo
- Monthly cash flow
- -$3,788/mo
- Cap rate
- 2.1%
- Cash-on-cash
- -22.7%
- Max offer
- $399,000
Offer ≤ $399,000 (60% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading