OFF_MARKETNeutral Deal5 days on market

1158 Sunrise Alcove

1158 Sunrise Alcove, Woodbury, MN 55125, Woodbury, MN 55125
$425,000
Zestimate®:$429,600$4,600 Under Market

Listing Price

Property image 1
1158 Sunrise Alcove, Woodbury, MN 55125
Loc: Woodbury, MN
Days Listed
5
Tax Assessed
$386k
Zestimate®
$430k
1% Under Valued
Lot Size
0.27 acres
Rent Estimate
$2,686/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

8

Brookview Elementary

PK-5
1.2 mi away
7

Oak-Land Middle School

6-8
2.8 mi away
10

Stillwater Area High School

9-12
7.3 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
5.23%
Total ROI
15.8%
Cash Flow
$-297/mo
DSCR
0.86
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-03-31Sold$435,000$189
2026-03-07Pending sale$425,000$184
2026-03-05Listed for sale$425,000$184
2023-08-02Sold$410,000$178
2023-07-03Pending sale$395,000$171
2023-06-29Listed for sale$395,000$171
2018-07-23Sold$310,000$135
2004-01-08Sold$248,700$108
2000-06-16Sold$192,900$84

Tax History

YearProperty TaxTax Assessment
2025$3,734$374,200
2024$3,584$392,400
2023$3,266$359,800
2022$3,118$295,900
2021$2,958$305,600
2020$2,776$281,500
2019$2,776$281,500
2018$2,776$275,400
2017$2,896$250,700
2016$2,912$242,100
2015$2,608$217,100
2013$2,608$186,100
2012$2,406$168,100
2011$2,406$196,100
2010$2,220$233,200
2009$2,198$0
2008$2,234$0
2007$2,226$0
2006$2,294$0
2005$2,025$0
2004$1,995$0
2003$2,119$0
2002$1,754$0
2001$1,874$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
2,304
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $425,000Rent Basis: Observed Comp Model ($2,686/mo)State Tax Benchmark: 1.12% (MN)Hazard Reserve: $124/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.47%

NOI: $19,007/yr

Cash-on-Cash Yield
-7.6%

On $97,750 invested

DSCR Ratio
0.72x

Negative debt coverage

5-Yr Leveraged ROI
+56.1%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (1.12% of basis)-$360/mo
Homeowner / Hazard Insurance-$124/mo
Vacancy Reserve (5% of rent)-$134/mo
Repairs & Maintenance (10% of rent)-$269/mo
Property Management (8% of rent)-$215/mo
Total Pure Operating Expenses-$1,102/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,686/mo
Less: Operating Expenses-$1,102/mo
Net Operating Income (NOI)+$1,584/mo
Less: Debt Service (30yr @ 6.75%)-$2,205/mo
Net Cash Flow
$-621/mo
$-7,455/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodbury.