For saleSingle family
$149,500
1530 11th St S
Virginia MN 55792
2 beds, 2 baths, 1,134 sqft
1530 11th St S is a 2 beds, 2 baths, 1,134 sqft single family home for sale at $149,500 in Virginia MN 55792. At 20% down it rents for an estimated $1,100/mo and returns $51/mo a month at a 6.9% 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
- $1,100/mo
- Monthly cash flow
- $51/mo
- Cap rate
- 6.9%
- Cash-on-cash
- 2.1%
- Max offer
- $131,500
Offer ≤ $131,500 (12% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.