For saleCondo
$164,900
307 Arcadian Pl
Buffalo MN 55313
2 beds, 1 bath, 912 sqft
307 Arcadian Pl is a 2 beds, 1 bath, 912 sqft condo home for sale at $164,900 in Buffalo MN 55313. At 20% down it rents for an estimated $1,675/mo and returns $379/mo a month at a 9.3% 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
- $1,675/mo
- Monthly cash flow
- $379/mo
- Cap rate
- 9.3%
- Cash-on-cash
- 13.8%
- Max offer
- $164,900
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.