OFF_MARKETGood Deal47 days on market
11169 Walnut Ln
11169 Walnut Ln, Woodbury, MN 55129, Woodbury, MN 55129
11169 Walnut Ln, Woodbury, MN 55129
Loc: Woodbury, MN
Days Listed
47
Tax Assessed
$530k
Zestimate®
$467k
Market Rate
Lot Size
9,365 sqft
Rent Estimate
$3,986/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
0.9 mi away
9
Lake Middle School
6-8
2.3 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
7.07%
Total ROI
25.0%
Cash Flow
$399/mo
DSCR
1.16
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
| Date | Event | Price | Price/sqft |
|---|---|---|---|
| 2026-04-03 | Sold | $467,500 | $144 |
| 2026-03-06 | Pending sale | $479,900 | $148 |
| 2026-02-21 | Price change | $479,900 | $148 |
| 2026-02-05 | Price change | $499,900 | $154 |
| 2026-01-16 | Listed for sale | $519,900 | $160 |
| 2025-12-09 | Listing removed | $3,220 | $1 |
| 2025-11-26 | Price change | $3,220 | $1 |
| 2025-11-15 | Listed for rent | $3,199 | $1 |
| 2023-11-19 | Listing removed | $0 | – |
| 2023-11-14 | Price change | $2,475 | $1 |
| 2023-11-13 | Listed for rent | $2,580 | $1 |
| 2023-11-04 | Listing removed | $0 | – |
| 2023-10-30 | Price change | $2,580 | $1 |
| 2023-10-24 | Price change | $2,640 | $1 |
| 2023-10-16 | Price change | $2,745 | $1 |
| 2023-10-13 | Listed for rent | $2,795 | $1 |
| 2023-09-24 | Listing removed | $0 | – |
| 2023-09-18 | Price change | $2,795 | $1 |
| 2023-09-13 | Price change | $2,845 | $1 |
| 2023-09-01 | Price change | $2,895 | $1 |
| 2023-08-30 | Listed for rent | $2,995 | $1 |
| 2023-08-22 | Listing removed | $0 | – |
| 2023-08-21 | Price change | $2,995 | $1 |
| 2023-07-13 | Price change | $3,095 | $1 |
| 2023-06-30 | Price change | $3,195 | $1 |
| 2023-05-01 | Listed for rent | $3,295 | $1 |
| 2013-08-07 | Sold | $335,000 | $103 |
| 2008-06-26 | Sold | $324,990 | $100 |
Tax History
| Year | Property Tax | Tax Assessment |
|---|---|---|
| 2025 | $6,550 | $529,700 |
| 2024 | $6,552 | $556,400 |
| 2023 | $5,984 | $505,600 |
| 2022 | $5,676 | $424,500 |
| 2021 | $5,476 | $424,500 |
| 2020 | $5,512 | $408,200 |
| 2019 | $5,512 | $408,200 |
| 2018 | $5,512 | $398,200 |
| 2017 | $5,590 | $387,500 |
| 2016 | $5,528 | $353,800 |
| 2015 | $5,186 | $373,000 |
| 2013 | $5,186 | $296,300 |
| 2012 | $4,106 | $288,500 |
| 2011 | $4,106 | $298,000 |
| 2010 | $3,766 | $316,400 |
| 2009 | $846 | $0 |
| 2008 | $8,118 | $0 |
| 2007 | $256 | $0 |
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: $479,900Rent Basis: Observed Comp Model ($3,986/mo)State Tax Benchmark: 1.12% (MN)Hazard Reserve: $140/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
6.09%
NOI: $29,218/yr
Cash-on-Cash Yield
-0.6%
On $110,377 invested
DSCR Ratio
0.98x
Negative debt coverage
5-Yr Leveraged ROI
+91.2%
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)-$494/mo
Homeowner / Hazard Insurance-$140/mo
Vacancy Reserve (5% of rent)-$199/mo
Repairs & Maintenance (10% of rent)-$399/mo
Property Management (8% of rent)-$319/mo
Total Pure Operating Expenses-$1,551/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,986/mo
Less: Operating Expenses-$1,551/mo
Net Operating Income (NOI)+$2,435/mo
Less: Debt Service (30yr @ 6.75%)-$2,490/mo
Net Cash Flow
$-55/mo
$-663/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Woodbury.