For saleSingle family
$90,900
428 15th St N
Virginia MN 55792
1 bed, 1 bath, 508 sqft
428 15th St N is a 1 bed, 1 bath, 508 sqft single family home for sale at $90,900 in Virginia MN 55792. At 20% down it rents for an estimated $875/mo and returns $237/mo a month at a 9.7% 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
- $237/mo
- Cap rate
- 9.7%
- Cash-on-cash
- 15.7%
- Max offer
- $90,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.