For saleSingle family
$260,000
404 4th Ave NW
Buffalo MN 55313
3 beds, 1 bath, 1,153 sqft
404 4th Ave NW is a 3 beds, 1 bath, 1,153 sqft single family home for sale at $260,000 in Buffalo MN 55313. At 20% down it rents for an estimated $1,850/mo and returns $26/mo a month at a 6.6% 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
- $1,850/mo
- Monthly cash flow
- $26/mo
- Cap rate
- 6.6%
- Cash-on-cash
- 0.6%
- Max offer
- $221,500
Offer ≤ $221,500 (15% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading listing…
Fetching the market snapshot.