For saleSingle family
$125,000
403 N 3rd Ave
Virginia MN 55792
3 beds, 2 baths, 1,368 sqft
403 N 3rd Ave is a 3 beds, 2 baths, 1,368 sqft single family home for sale at $125,000 in Virginia MN 55792. At 20% down it rents for an estimated $1,125/mo and returns $248/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
- $1,125/mo
- Monthly cash flow
- $248/mo
- Cap rate
- 8.9%
- Cash-on-cash
- 11.9%
- Max offer
- $125,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.