For saleSingle family
$460,000
1009 Misty Curv
Buffalo MN 55313
3 beds, 2 baths, 2,238 sqft
1009 Misty Curv is a 3 beds, 2 baths, 2,238 sqft single family home for sale at $460,000 in Buffalo MN 55313. At 20% down it rents for an estimated $1,875/mo and returns -$1,409/mo a month at a 3.0% 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
- $1,875/mo
- Monthly cash flow
- -$1,409/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.4%
- Max offer
- $222,500
Offer ≤ $222,500 (52% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading