OFF_MARKETRisky Deal1 days on market

8047 Somerset Rd

8047 Somerset Rd, Woodbury, MN 55125, Woodbury, MN 55125
$625,000
Zestimate®:$630,200$5,200 Under Market

Listing Price

Property image 1
8047 Somerset Rd, Woodbury, MN 55125
Loc: Woodbury, MN
Days Listed
1
Tax Assessed
$558k
Zestimate®
$630k
1% Under Valued
Lot Size
0.33 acres
Rent Estimate
$3,225/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.

5

Woodbury Elementary School

PK-5
1.5 mi away
7

Woodbury Middle School

6-8
1.5 mi away
10

Woodbury Senior High School

9-12
1.8 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
3.46%
Total ROI
7.0%
Cash Flow
$-1,356/mo
DSCR
0.57
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
2026-04-24Sold$631,000$157
2026-03-14Pending sale$625,000$155
2026-03-03Listed for sale$625,000$155
2021-05-17Sold$585,000$145
2021-04-01Pending sale$595,000$148
2021-03-29Listing removed$0
2021-03-05Listed for sale$595,000$148

Tax History

YearProperty TaxTax Assessment
2025$6,952$557,500
2024$6,626$561,900
2023$5,934$501,900
2022$4,672$347,200
2021$4,866$352,700
2020$4,800$337,300
2019$4,800$337,300
2018$4,800$328,000
2017$4,842$305,700
2016$4,582$304,100
2015$4,768$304,400
2013$4,768$262,000
2012$3,764$245,200
2011$3,764$272,100
2010$3,706$311,800
2009$4,014$0
2008$3,948$0
2007$4,078$0
2006$4,022$0
2005$3,471$0
2004$3,197$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
4,028
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: $625,000Rent Basis: Observed Comp Model ($3,225/mo)State Tax Benchmark: 1.12% (MN)Hazard Reserve: $182/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.42%

NOI: $21,371/yr

Cash-on-Cash Yield
-12.2%

On $143,750 invested

DSCR Ratio
0.55x

Negative debt coverage

5-Yr Leveraged ROI
+33.2%

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)-$520/mo
Homeowner / Hazard Insurance-$182/mo
Vacancy Reserve (5% of rent)-$161/mo
Repairs & Maintenance (10% of rent)-$323/mo
Property Management (8% of rent)-$258/mo
Total Pure Operating Expenses-$1,444/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,225/mo
Less: Operating Expenses-$1,444/mo
Net Operating Income (NOI)+$1,781/mo
Less: Debt Service (30yr @ 6.75%)-$3,243/mo
Net Cash Flow
$-1,462/mo
$-17,545/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodbury.

8047 Somerset Rd | Woodbury, MN | Haven AI Analysis | Haven by ScoutHavens