For saleSingle family
$259,000
1104 3rd Ave NE
Buffalo MN 55313
4 beds, 2 baths, 2,424 sqft
1104 3rd Ave NE is a 4 beds, 2 baths, 2,424 sqft single family home for sale at $259,000 in Buffalo MN 55313. At 20% down it rents for an estimated $2,075/mo and returns $258/mo a month at a 7.7% 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
- $2,075/mo
- Monthly cash flow
- $258/mo
- Cap rate
- 7.7%
- Cash-on-cash
- 6.0%
- Max offer
- $248,500
Offer ≤ $248,500 (4% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.