OFF_MARKETRisky Deal23 days on market

11181 Walnut Ln

11181 Walnut Ln, Woodbury, MN 55129, Woodbury, MN 55129
$739,900
Zestimate®:$722,900

Listing Price

Property image 1
11181 Walnut Ln, Woodbury, MN 55129
Loc: Woodbury, MN
Days Listed
23
Tax Assessed
$617k
Zestimate®
$723k
Market Rate
Lot Size
0.40 acres
Rent Estimate
$4,636/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
1 mi away
9

Lake Middle School

6-8
2.4 mi away
10

East Ridge High School

9-12
2.7 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
4.52%
Total ROI
12.3%
Cash Flow
$-955/mo
DSCR
0.74
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
2026-03-30Sold$724,000$181
2026-03-19Pending sale$739,900$185
2026-02-13Listed for sale$739,900$185
2015-06-15Sold$545,000$136
2015-04-13Pending sale$529,500$132
2015-04-09Price change$529,500$132
2015-03-27Listed for sale$545,000$136
2012-03-28Sold$456,078$114

Tax History

YearProperty TaxTax Assessment
2025$7,816$617,400
2024$7,698$640,600
2023$7,128$587,900
2022$6,542$489,900
2021$6,522$489,900
2020$6,600$489,600
2019$6,600$489,600
2018$6,600$473,900
2017$6,640$475,600
2016$6,768$453,900
2015$6,730$460,400
2013$6,730$430,100
2012$1,384$101,700
2011$1,384$80,000
2010$6,882$126,000
2009$7,196$0
2008$8,184$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
4,010
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: $739,900Rent Basis: Observed Comp Model ($4,636/mo)State Tax Benchmark: 1.12% (MN)Hazard Reserve: $216/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.50%

NOI: $33,330/yr

Cash-on-Cash Yield
-7.5%

On $170,177 invested

DSCR Ratio
0.72x

Negative debt coverage

5-Yr Leveraged ROI
+56.8%

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)-$576/mo
Homeowner / Hazard Insurance-$216/mo
Vacancy Reserve (5% of rent)-$232/mo
Repairs & Maintenance (10% of rent)-$464/mo
Property Management (8% of rent)-$371/mo
Total Pure Operating Expenses-$1,859/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,636/mo
Less: Operating Expenses-$1,859/mo
Net Operating Income (NOI)+$2,777/mo
Less: Debt Service (30yr @ 6.75%)-$3,839/mo
Net Cash Flow
$-1,062/mo
$-12,740/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodbury.