For saleSingle family
$134,000
610 11th St S
Virginia MN 55792
3 beds, 1.5 baths, 1,629 sqft
610 11th St S is a 3 beds, 1.5 baths, 1,629 sqft single family home for sale at $134,000 in Virginia MN 55792. At 20% down it rents for an estimated $1,125/mo and returns $168/mo a month at a 8.2% 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
- $1,125/mo
- Monthly cash flow
- $168/mo
- Cap rate
- 8.2%
- Cash-on-cash
- 7.5%
- Max offer
- $132,500
Offer ≤ $132,500 (1% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading