OFF_MARKETRisky Deal36 days on market
5676 Garden Dr
5676 Garden Dr, Woodbury, MN 55129, Woodbury, MN 55129
5676 Garden Dr, Woodbury, MN 55129
Loc: Woodbury, MN
Days Listed
36
Tax Assessed
$933k
Zestimate®
$971k
Market Rate
Lot Size
1.00 acres
Rent Estimate
$3,607/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
2.72%
Total ROI
3.3%
Cash Flow
$-2,717/mo
DSCR
0.45
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: $975,000Rent Basis: Observed Comp Model ($3,607/mo)State Tax Benchmark: 1.12% (MN)Hazard Reserve: $284/mo
Haven ScoreRisky
0/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
2.00%
NOI: $19,467/yr
Cash-on-Cash Yield
-18.4%
On $224,250 invested
DSCR Ratio
0.32x
Negative debt coverage
5-Yr Leveraged ROI
+2.2%
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)-$871/mo
Homeowner / Hazard Insurance-$284/mo
Vacancy Reserve (5% of rent)-$180/mo
Repairs & Maintenance (10% of rent)-$361/mo
Property Management (8% of rent)-$289/mo
Total Pure Operating Expenses-$1,985/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,607/mo
Less: Operating Expenses-$1,985/mo
Net Operating Income (NOI)+$1,622/mo
Less: Debt Service (30yr @ 6.75%)-$5,059/mo
Net Cash Flow
$-3,437/mo
$-41,242/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Woodbury.