For saleSingle family
$495,000
2001 Buffalo Run Rd
Buffalo MN 55313
6 beds, 3.5 baths, 3,779 sqft
2001 Buffalo Run Rd is a 6 beds, 3.5 baths, 3,779 sqft single family home for sale at $495,000 in Buffalo MN 55313. At 20% down it rents for an estimated $2,650/mo and returns -$884/mo a month at a 4.5% 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
- $2,650/mo
- Monthly cash flow
- -$884/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.7%
- Max offer
- $313,500
Offer ≤ $313,500 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading