For saleSingle family
$768,900
14633 Virginia Ave S
Savage MN 55378
3 beds, 2 baths, 1,803 sqft
14633 Virginia Ave S is a 3 beds, 2 baths, 1,803 sqft single family home for sale at $768,900 in Savage MN 55378. At 20% down it rents for an estimated $2,200/mo and returns -$3,289/mo a month at a 1.5% 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
- $2,200/mo
- Monthly cash flow
- -$3,289/mo
- Cap rate
- 1.5%
- Cash-on-cash
- -25.7%
- Max offer
- $262,500
Offer ≤ $262,500 (66% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading