For saleSingle family
$399,000
1806 9th Street Cir NE
Buffalo MN 55313
3 beds, 3 baths, 2,424 sqft
1806 9th Street Cir NE is a 3 beds, 3 baths, 2,424 sqft single family home for sale at $399,000 in Buffalo MN 55313. At 20% down it rents for an estimated $1,875/mo and returns -$973/mo a month at a 3.7% 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
- $1,875/mo
- Monthly cash flow
- -$973/mo
- Cap rate
- 3.7%
- Cash-on-cash
- -14.6%
- Max offer
- $222,000
Offer ≤ $222,000 (44% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading