OFF_MARKETRisky Deal2 days on market

4557 Schilling Way

4557 Schilling Way, Woodbury, MN 55129, Woodbury, MN 55129
$525,000
Zestimate®:$524,000

Listing Price

Property image 1
4557 Schilling Way, Woodbury, MN 55129
Loc: Woodbury, MN
Days Listed
2
Tax Assessed
$451k
Zestimate®
$524k
Market Rate
Lot Size
6,970 sqft
Rent Estimate
$2,330/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.

6

Gordon Bailey Elementary School

PK-5
0.6 mi away
7

Woodbury Middle School

6-8
3.3 mi away
10

Woodbury Senior High School

9-12
1.9 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
3.73%
Total ROI
8.3%
Cash Flow
$-1,021/mo
DSCR
0.62
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
2026-05-08Sold$525,000$294
2026-03-13Pending sale$525,000$294
2026-03-05Listed for sale$525,000$294
2022-08-20Listing removed$0
2022-08-19Sold$515,755$289
2021-12-13Pending sale$500,490$280
2021-11-13Price change$505,915$283
2021-10-28Price change$502,990$282
2021-10-21Listed for sale$495,990$278

Tax History

YearProperty TaxTax Assessment
2025$5,472$445,000
2024$5,664$489,400
2023$1,976$159,000
2022$3,794$114,600
2021$3,292$150,000
2020$2,616$44,000
2019$2,616$44,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,785
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: $525,000Rent Basis: Observed Comp Model ($2,330/mo)State Tax Benchmark: 1.12% (MN)Hazard Reserve: $153/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.79%

NOI: $14,642/yr

Cash-on-Cash Yield
-14.9%

On $120,750 invested

DSCR Ratio
0.45x

Negative debt coverage

5-Yr Leveraged ROI
+19.5%

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)-$421/mo
Homeowner / Hazard Insurance-$153/mo
Vacancy Reserve (5% of rent)-$117/mo
Repairs & Maintenance (10% of rent)-$233/mo
Property Management (8% of rent)-$186/mo
Total Pure Operating Expenses-$1,110/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,330/mo
Less: Operating Expenses-$1,110/mo
Net Operating Income (NOI)+$1,220/mo
Less: Debt Service (30yr @ 6.75%)-$2,724/mo
Net Cash Flow
$-1,504/mo
$-18,047/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodbury.