OFF_MARKETRisky Deal2 days on market

4509 Atlas Trl

4509 Atlas Trl, Woodbury, MN 55129, Woodbury, MN 55129
$775,000
Zestimate®:$788,600$13,600 Under Market

Listing Price

Property image 1
4509 Atlas Trl, Woodbury, MN 55129
Loc: Woodbury, MN
Days Listed
2
Tax Assessed
$667k
Zestimate®
$789k
2% Under Valued
Lot Size
0.31 acres
Rent Estimate
$5,277/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.

10

Liberty Ridge Elementary School

PK-5
2.4 mi away
9

Lake Middle School

6-8
1.8 mi away
10

East Ridge High School

9-12
1.4 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
3.68%
Total ROI
8.1%
Cash Flow
$-1,539/mo
DSCR
0.61
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
2026-05-08Sold$790,000$186
2026-03-18Pending sale$775,000$183
2026-03-06Listed for sale$775,000$183
2020-10-28Sold$562,895$133
2020-06-03Sold$140,000$33

Tax History

YearProperty TaxTax Assessment
2025$8,526$666,600
2024$8,004$663,200
2023$7,698$629,000
2022$7,056$524,200
2021$1,084$524,200
2020$502$31,900
2019$502$31,900
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
4,237
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: $775,000Rent Basis: Observed Comp Model ($5,277/mo)State Tax Benchmark: 1.12% (MN)Hazard Reserve: $226/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.98%

NOI: $38,582/yr

Cash-on-Cash Yield
-5.4%

On $178,250 invested

DSCR Ratio
0.80x

Negative debt coverage

5-Yr Leveraged ROI
+67.1%

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)-$622/mo
Homeowner / Hazard Insurance-$226/mo
Vacancy Reserve (5% of rent)-$264/mo
Repairs & Maintenance (10% of rent)-$528/mo
Property Management (8% of rent)-$422/mo
Total Pure Operating Expenses-$2,062/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,277/mo
Less: Operating Expenses-$2,062/mo
Net Operating Income (NOI)+$3,215/mo
Less: Debt Service (30yr @ 6.75%)-$4,021/mo
Net Cash Flow
$-806/mo
$-9,674/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodbury.