For saleSingle family
$349,500
2088 Cameron Ave SE
Buffalo MN 55313
2 beds, 1 bath, 928 sqft
2088 Cameron Ave SE is a 2 beds, 1 bath, 928 sqft single family home for sale at $349,500 in Buffalo MN 55313. At 20% down it rents for an estimated $1,675/mo and returns -$820/mo a month at a 3.9% 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
- $1,675/mo
- Monthly cash flow
- -$820/mo
- Cap rate
- 3.9%
- Cash-on-cash
- -14.1%
- Max offer
- $198,500
Offer ≤ $198,500 (43% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading