For saleSingle family
$129,999
417 14th St N
Virginia MN 55792
4 beds, 1 bath, 1,152 sqft
417 14th St N is a 4 beds, 1 bath, 1,152 sqft single family home for sale at $129,999 in Virginia MN 55792. At 20% down it rents for an estimated $1,200/mo and returns $288/mo a month at a 9.2% 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
- $288/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 13.3%
- Max offer
- $129,999
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.