For saleSingle family
$320,000
1106 Gagnef Pl
Buffalo MN 55313
3 beds, 2 baths, 1,546 sqft
1106 Gagnef Pl is a 3 beds, 2 baths, 1,546 sqft single family home for sale at $320,000 in Buffalo MN 55313. At 20% down it rents for an estimated $1,875/mo and returns -$409/mo a month at a 5.1% 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
- -$409/mo
- Cap rate
- 5.1%
- Cash-on-cash
- -7.7%
- Max offer
- $221,500
Offer ≤ $221,500 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading