For saleSingle family
$439,500
1511 Buffalo Ridge Dr
Luverne MN 56156
3 beds, 2 baths, 1,592 sqft
1511 Buffalo Ridge Dr is a 3 beds, 2 baths, 1,592 sqft single family home for sale at $439,500 in Luverne MN 56156. At 20% down it rents for an estimated $1,025/mo and returns -$2,112/mo a month at a 0.9% 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
- $1,025/mo
- Monthly cash flow
- -$2,112/mo
- Cap rate
- 0.9%
- Cash-on-cash
- -28.8%
- Max offer
- $123,000
Offer ≤ $123,000 (72% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading