For saleSingle family
$349,999
109 Homestead Cir
Buffalo MN 55313
3 beds, 2 baths, 1,872 sqft
109 Homestead Cir is a 3 beds, 2 baths, 1,872 sqft single family home for sale at $349,999 in Buffalo MN 55313. At 20% down it rents for an estimated $1,875/mo and returns -$624/mo a month at a 4.5% 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
- -$624/mo
- Cap rate
- 4.5%
- Cash-on-cash
- -10.7%
- Max offer
- $222,000
Offer ≤ $222,000 (37% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading