For saleSingle family
$255,000
3113 Aadland Ave NE
Buffalo MN 55313
4 beds, 2 baths, 1,986 sqft
3113 Aadland Ave NE is a 4 beds, 2 baths, 1,986 sqft single family home for sale at $255,000 in Buffalo MN 55313. At 20% down it rents for an estimated $2,350/mo and returns $530/mo a month at a 9.2% 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
- $2,350/mo
- Monthly cash flow
- $530/mo
- Cap rate
- 9.2%
- Cash-on-cash
- 12.5%
- Max offer
- $255,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading