OFF_MARKETNeutral Deal11 days on market
3048 Camelot Cir
3048 Camelot Cir, Woodbury, MN 55125, Woodbury, MN 55125
3048 Camelot Cir, Woodbury, MN 55125
Loc: Woodbury, MN
Days Listed
11
Zestimate®
$385k
Market Rate
Lot Size
0.33 acres
Rent Estimate
$2,472/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
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
5.42%
Total ROI
16.8%
Cash Flow
$-207/mo
DSCR
0.89
Was this AI Verdict accurate?
Data provided by Haven AI. Disclaimer
Checking Access...
Haven AI
Analyzing property data...
Checking Access...
10-Year Price Projection
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: $385,000Rent Basis: Observed Comp Model ($2,472/mo)State Tax Benchmark: 1.12% (MN)Hazard Reserve: $112/mo
Haven ScoreRisky
1/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
4.46%
NOI: $17,185/yr
Cash-on-Cash Yield
-7.7%
On $88,550 invested
DSCR Ratio
0.72x
Negative debt coverage
5-Yr Leveraged ROI
+55.9%
Equity + cumulative cash
Financing Scenario Controls
Adjust down payment & rates to model your personalized returnMonthly Cash Flow Breakdown
Monthly Operating Deductions
Property Taxes (1.12% of basis)-$359/mo
Homeowner / Hazard Insurance-$112/mo
Vacancy Reserve (5% of rent)-$124/mo
Repairs & Maintenance (10% of rent)-$247/mo
Property Management (8% of rent)-$198/mo
Total Pure Operating Expenses-$1,040/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,472/mo
Less: Operating Expenses-$1,040/mo
Net Operating Income (NOI)+$1,432/mo
Less: Debt Service (30yr @ 6.75%)-$1,998/mo
Net Cash Flow
$-566/mo
$-6,787/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Woodbury.