For saleSingle family
$59,900
1209 19th St S
Virginia MN 55792
1 bed, 1 bath, 728 sqft
1209 19th St S is a 1 bed, 1 bath, 728 sqft single family home for sale at $59,900 in Virginia MN 55792. At 20% down it rents for an estimated $875/mo and returns $447/mo a month at a 15.6% 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
- $875/mo
- Monthly cash flow
- $447/mo
- Cap rate
- 15.6%
- Cash-on-cash
- 44.8%
- Max offer
- $59,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading