OFF_MARKETExcellent Deal12 days on market

577 Eagle Ridge Rd

577 Eagle Ridge Rd, Woodbury, MN 55125, Woodbury, MN 55125
$535,000
Zestimate®:$521,000

Listing Price

Property image 1
577 Eagle Ridge Rd, Woodbury, MN 55125
Loc: Woodbury, MN
Days Listed
12
Tax Assessed
$505k
Zestimate®
$521k
Market Rate
Lot Size
0.37 acres
Rent Estimate
$3,357/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.

8

Eagle Point Elementary School

PK-5
2.1 mi away
4

Skyview Community Middle School

6-8
1.7 mi away
5

Tartan Senior High School

9-12
1.8 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
7.28%
Total ROI
26.1%
Cash Flow
$542/mo
DSCR
1.20
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
2026-03-31Sold$521,500$142
2026-03-20Pending sale$535,000$146
2026-02-20Listed for sale$535,000$146
2026-01-05Sold$500,500$136
2024-08-30Listing removed$525,000$143
2024-06-11Listed for sale$525,000$143
1998-07-27Sold$180,742$49

Tax History

YearProperty TaxTax Assessment
2025$5,746$503,700
2024$5,436$522,200
2023$4,954$461,200
2022$4,576$381,600
2021$4,280$384,300
2020$4,440$374,000
2019$4,440$374,000
2018$4,440$374,300
2017$4,396$350,100
2016$4,216$331,300
2015$3,908$310,100
2013$3,908$287,800
2012$3,602$267,000
2011$3,602$292,800
2010$3,618$338,100
2009$3,792$0
2008$3,688$0
2007$3,596$0
2006$3,626$0
2005$3,409$0
2004$2,723$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
4
Sq Ft
3,445
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: $535,000Rent Basis: Observed Comp Model ($3,357/mo)State Tax Benchmark: 1.12% (MN)Hazard Reserve: $156/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.39%

NOI: $23,493/yr

Cash-on-Cash Yield
-8.0%

On $123,050 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+54.3%

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)-$471/mo
Homeowner / Hazard Insurance-$156/mo
Vacancy Reserve (5% of rent)-$168/mo
Repairs & Maintenance (10% of rent)-$336/mo
Property Management (8% of rent)-$269/mo
Total Pure Operating Expenses-$1,399/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,357/mo
Less: Operating Expenses-$1,399/mo
Net Operating Income (NOI)+$1,958/mo
Less: Debt Service (30yr @ 6.75%)-$2,776/mo
Net Cash Flow
$-818/mo
$-9,819/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodbury.