For saleSingle family
$149,900
813 6th St S
Virginia MN 55792
3 beds, 2 baths, 2,053 sqft
813 6th St S is a 3 beds, 2 baths, 2,053 sqft single family home for sale at $149,900 in Virginia MN 55792. At 20% down it rents for an estimated $1,175/mo and returns $124/mo a month at a 7.5% 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
- $1,175/mo
- Monthly cash flow
- $124/mo
- Cap rate
- 7.5%
- Cash-on-cash
- 4.9%
- Max offer
- $140,500
Offer ≤ $140,500 (6% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.