For saleSingle family
$435,000
824 Halsey Ave SE
Buffalo MN 55313
3 beds, 2 baths, 1,854 sqft
824 Halsey Ave SE is a 3 beds, 2 baths, 1,854 sqft single family home for sale at $435,000 in Buffalo MN 55313. At 20% down it rents for an estimated $1,800/mo and returns -$1,305/mo a month at a 3.1% 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
- $1,800/mo
- Monthly cash flow
- -$1,305/mo
- Cap rate
- 3.1%
- Cash-on-cash
- -18.0%
- Max offer
- $213,500
Offer ≤ $213,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading