For saleSingle family
$454,900
1878 Aster Ct
Buffalo MN 55313
3 beds, 2.5 baths, 1,911 sqft
1878 Aster Ct is a 3 beds, 2.5 baths, 1,911 sqft single family home for sale at $454,900 in Buffalo MN 55313. At 20% down it rents for an estimated $1,875/mo and returns -$1,372/mo a month at a 3.0% 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
- -$1,372/mo
- Cap rate
- 3.0%
- Cash-on-cash
- -18.1%
- Max offer
- $222,500
Offer ≤ $222,500 (51% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading