For saleSingle family
$445,000
1311 Timber Ln
Buffalo MN 55313
4 beds, 2.5 baths, 3,466 sqft
1311 Timber Ln is a 4 beds, 2.5 baths, 3,466 sqft single family home for sale at $445,000 in Buffalo MN 55313. At 20% down it rents for an estimated $2,350/mo and returns -$827/mo a month at a 4.4% 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
- -$827/mo
- Cap rate
- 4.4%
- Cash-on-cash
- -11.1%
- Max offer
- $278,000
Offer ≤ $278,000 (38% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading