For saleSingle family
$144,900
8 W Parkway St
Virginia MN 55792
2 beds, 2 baths, 918 sqft
8 W Parkway St is a 2 beds, 2 baths, 918 sqft single family home for sale at $144,900 in Virginia MN 55792. At 20% down it rents for an estimated $1,050/mo and returns $34/mo a month at a 6.8% 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
- $1,050/mo
- Monthly cash flow
- $34/mo
- Cap rate
- 6.8%
- Cash-on-cash
- 1.4%
- Max offer
- $125,500
Offer ≤ $125,500 (13% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.