For saleSingle family
$650,000
2509 Copper Creek Ln
Buffalo MN 55313
9 beds, 5 baths, 6,134 sqft
2509 Copper Creek Ln is a 9 beds, 5 baths, 6,134 sqft single family home for sale at $650,000 in Buffalo MN 55313. At 20% down it rents for an estimated $2,600/mo and returns -$2,040/mo a month at a 2.9% 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
- $2,600/mo
- Monthly cash flow
- -$2,040/mo
- Cap rate
- 2.9%
- Cash-on-cash
- -18.8%
- Max offer
- $309,000
Offer ≤ $309,000 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading