For saleSingle family
$139,000
10 Telegraph Dr
Virginia MN 55792
4 beds, 2 baths, 1,440 sqft
10 Telegraph Dr is a 4 beds, 2 baths, 1,440 sqft single family home for sale at $139,000 in Virginia MN 55792. At 20% down it rents for an estimated $1,200/mo and returns $208/mo a month at a 8.5% 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
- $1,200/mo
- Monthly cash flow
- $208/mo
- Cap rate
- 8.5%
- Cash-on-cash
- 9.0%
- Max offer
- $139,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading