OFF_MARKETRisky Deal1 days on market

10488 Raleigh Rd

10488 Raleigh Rd, Woodbury, MN 55129, Woodbury, MN 55129
$689,900
Zestimate®:$689,000

Listing Price

Property image 1
10488 Raleigh Rd, Woodbury, MN 55129
Loc: Woodbury, MN
Days Listed
1
Tax Assessed
$641k
Zestimate®
$689k
Market Rate
Lot Size
0.32 acres
Rent Estimate
$4,062/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.

7

Middleton Elementary School

K-5
1.5 mi away
9

Lake Middle School

6-8
1.7 mi away
10

East Ridge High School

9-12
2.1 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
3.77%
Total ROI
8.5%
Cash Flow
$-1,321/mo
DSCR
0.62
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
2026-04-29Sold$690,000$176
2026-03-18Pending sale$689,900$176
2026-03-09Listing removed$689,900$176
2026-03-06Listed for sale$689,900$176
1997-11-24Sold$270,000$69
1997-09-17Sold$43,000$11

Tax History

YearProperty TaxTax Assessment
2025$8,396$640,700
2024$7,726$624,800
2023$7,592$603,700
2022$6,856$495,100
2021$6,784$495,100
2020$6,648$474,900
2019$6,648$474,900
2018$6,648$471,400
2017$6,850$471,000
2016$6,946$443,700
2015$6,480$431,800
2013$6,480$402,600
2012$5,918$404,900
2011$5,918$434,900
2010$5,626$465,600
2009$5,432$0
2008$5,286$0
2007$4,586$0
2006$4,382$0
2005$3,787$0
2004$3,489$0
2003$3,471$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,918
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: $689,900Rent Basis: Observed Comp Model ($4,062/mo)State Tax Benchmark: 1.12% (MN)Hazard Reserve: $201/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.05%

NOI: $27,945/yr

Cash-on-Cash Yield
-9.5%

On $158,677 invested

DSCR Ratio
0.65x

Negative debt coverage

5-Yr Leveraged ROI
+46.9%

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)-$598/mo
Homeowner / Hazard Insurance-$201/mo
Vacancy Reserve (5% of rent)-$203/mo
Repairs & Maintenance (10% of rent)-$406/mo
Property Management (8% of rent)-$325/mo
Total Pure Operating Expenses-$1,733/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,062/mo
Less: Operating Expenses-$1,733/mo
Net Operating Income (NOI)+$2,329/mo
Less: Debt Service (30yr @ 6.75%)-$3,580/mo
Net Cash Flow
$-1,251/mo
$-15,012/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodbury.