For saleSingle family
$349,990
908 Harvest Trl
Buffalo MN 55313
4 beds, 2 baths, 1,825 sqft
908 Harvest Trl is a 4 beds, 2 baths, 1,825 sqft single family home for sale at $349,990 in Buffalo MN 55313. At 20% down it rents for an estimated $2,350/mo and returns -$148/mo a month at a 6.2% 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
- $2,350/mo
- Monthly cash flow
- -$148/mo
- Cap rate
- 6.2%
- Cash-on-cash
- -2.5%
- Max offer
- $277,500
Offer ≤ $277,500 (21% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading