For saleSingle family
$538,750
1306 Bellavista Dr
Buffalo MN 55313
5 beds, 4 baths, 3,099 sqft
1306 Bellavista Dr is a 5 beds, 4 baths, 3,099 sqft single family home for sale at $538,750 in Buffalo MN 55313. At 20% down it rents for an estimated $2,300/mo and returns -$1,546/mo a month at a 3.2% 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
- $2,300/mo
- Monthly cash flow
- -$1,546/mo
- Cap rate
- 3.2%
- Cash-on-cash
- -17.2%
- Max offer
- $273,000
Offer ≤ $273,000 (49% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading