For saleSingle family
$310,000
102 Highland Ln
Buffalo MN 55313
3 beds, 1 bath, 912 sqft
102 Highland Ln is a 3 beds, 1 bath, 912 sqft single family home for sale at $310,000 in Buffalo MN 55313. At 20% down it rents for an estimated $2,125/mo and returns -$88/mo a month at a 6.3% 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
- $2,125/mo
- Monthly cash flow
- -$88/mo
- Cap rate
- 6.3%
- Cash-on-cash
- -1.7%
- Max offer
- $251,000
Offer ≤ $251,000 (19% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading