OFF_MARKETRisky Deal7 days on market

10005 Antrim Ct

10005 Antrim Ct, Woodbury, MN 55129, Woodbury, MN 55129
$599,900
Zestimate®:$579,700

Listing Price

Property image 1
10005 Antrim Ct, Woodbury, MN 55129
Loc: Woodbury, MN
Days Listed
7
Tax Assessed
$535k
Zestimate®
$580k
Market Rate
Lot Size
0.35 acres
Rent Estimate
$3,772/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.

7

Middleton Elementary School

K-5
1 mi away
9

Lake Middle School

6-8
1.2 mi away
10

East Ridge High School

9-12
1.7 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
4.90%
Total ROI
14.2%
Cash Flow
$-583/mo
DSCR
0.81
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
2026-05-01Sold$580,500$148
2026-03-28Pending sale$585,000$149
2026-03-18Price change$585,000$149
2026-03-01Listed for sale$599,900$153
2025-04-30Sold$601,000$153
2025-04-02Pending sale$575,000$146
2025-03-21Listed for sale$575,000$146

Tax History

YearProperty TaxTax Assessment
2025$6,872$535,100
2024$6,910$564,800
2023$6,724$541,300
2022$6,294$452,700
2021$6,078$452,700
2020$6,068$431,600
2019$6,068$431,600
2018$6,068$414,900
2017$6,066$404,000
2016$5,994$369,200
2015$5,298$352,400
2013$5,298$305,800
2012$4,444$304,400
2011$4,444$323,700
2010$4,400$366,100
2009$4,350$0
2008$4,284$0
2007$4,328$0
2006$4,068$0
2005$3,831$0
2004$3,829$0
2003$3,759$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
3,931
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: $599,900Rent Basis: Observed Comp Model ($3,772/mo)State Tax Benchmark: 1.12% (MN)Hazard Reserve: $175/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.46%

NOI: $26,760/yr

Cash-on-Cash Yield
-7.7%

On $137,977 invested

DSCR Ratio
0.72x

Negative debt coverage

5-Yr Leveraged ROI
+55.8%

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)-$499/mo
Homeowner / Hazard Insurance-$175/mo
Vacancy Reserve (5% of rent)-$189/mo
Repairs & Maintenance (10% of rent)-$377/mo
Property Management (8% of rent)-$302/mo
Total Pure Operating Expenses-$1,542/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,772/mo
Less: Operating Expenses-$1,542/mo
Net Operating Income (NOI)+$2,230/mo
Less: Debt Service (30yr @ 6.75%)-$3,113/mo
Net Cash Flow
$-883/mo
$-10,593/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodbury.