For saleSingle family
$685,000
3760 Turtle Rd
Minnetrista MN 55375
4 beds, 4 baths, 3,132 sqft
3760 Turtle Rd is a 4 beds, 4 baths, 3,132 sqft single family home for sale at $685,000 in Minnetrista MN 55375. At 20% down it rents for an estimated $4,025/mo and returns -$865/mo a month at a 5.2% 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
- $4,025/mo
- Monthly cash flow
- -$865/mo
- Cap rate
- 5.2%
- Cash-on-cash
- -7.6%
- Max offer
- $476,000
Offer ≤ $476,000 (31% below asking) to hit a 1.2 DSCR and 8% cash-on-cash.
Loading