For saleSingle family
$309,900
1114 Innsbrook Ln
Buffalo MN 55313
4 beds, 2 baths, 2,288 sqft
1114 Innsbrook Ln is a 4 beds, 2 baths, 2,288 sqft single family home for sale at $309,900 in Buffalo MN 55313. At 20% down it rents for an estimated $2,225/mo and returns $51/mo a month at a 6.7% 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
- $2,225/mo
- Monthly cash flow
- $51/mo
- Cap rate
- 6.7%
- Cash-on-cash
- 1.0%
- Max offer
- $266,500
Offer ≤ $266,500 (14% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.