For saleTownhouse
$259,900
757 Willow Glen Dr
Buffalo MN 55313
3 beds, 2 baths, 1,619 sqft
757 Willow Glen Dr is a 3 beds, 2 baths, 1,619 sqft townhouse home for sale at $259,900 in Buffalo MN 55313. At 20% down it rents for an estimated $2,125/mo and returns $114/mo a month at a 7.2% 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
- $2,125/mo
- Monthly cash flow
- $114/mo
- Cap rate
- 7.2%
- Cash-on-cash
- 2.6%
- Max offer
- $231,000
Offer ≤ $231,000 (11% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading