OFF_MARKETNeutral Deal8 days on market

2875 Aldrich Trl

2875 Aldrich Trl, Woodbury, MN 55125, Woodbury, MN 55125
$350,000
Zestimate®:$359,400$9,400 Under Market

Listing Price

Property image 1
2875 Aldrich Trl, Woodbury, MN 55125
Loc: Woodbury, MN
Days Listed
8
Tax Assessed
$314k
Zestimate®
$359k
3% Under Valued
Lot Size
8,756 sqft
Rent Estimate
$2,106/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

Red Rock Elementary School

K-5
0.5 mi away
9

Lake Middle School

6-8
0.8 mi away
10

Woodbury Senior High School

9-12
1 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
5.55%
Total ROI
17.4%
Cash Flow
$-152/mo
DSCR
0.91
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
2026-07-23Sold$360,000$230
2026-03-31Sold$360,000$230
2026-03-09Pending sale$350,000$223
2026-02-26Listed for sale$350,000$223
1999-02-02Sold$155,500$99

Tax History

YearProperty TaxTax Assessment
2025$3,692$295,900
2024$3,722$318,800
2023$3,386$282,600
2022$3,346$245,500
2021$3,138$259,400
2020$3,250$250,500
2019$3,250$250,500
2018$3,250$233,300
2017$3,126$222,000
2016$3,010$203,100
2015$2,812$163,400
2013$2,812$125,800
2012$2,026$126,800
2011$2,026$141,600
2010$2,278$201,100
2009$2,302$0
2008$2,304$0
2007$2,438$0
2006$2,416$0
2005$2,164$0
2004$2,109$0
2003$2,067$0
2002$1,818$0
2001$2,216$0
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,568
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: $350,000Rent Basis: Observed Comp Model ($2,106/mo)State Tax Benchmark: 1.12% (MN)Hazard Reserve: $102/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.20%

NOI: $14,716/yr

Cash-on-Cash Yield
-8.8%

On $80,500 invested

DSCR Ratio
0.68x

Negative debt coverage

5-Yr Leveraged ROI
+50.2%

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)-$293/mo
Homeowner / Hazard Insurance-$102/mo
Vacancy Reserve (5% of rent)-$105/mo
Repairs & Maintenance (10% of rent)-$211/mo
Property Management (8% of rent)-$168/mo
Total Pure Operating Expenses-$880/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,106/mo
Less: Operating Expenses-$880/mo
Net Operating Income (NOI)+$1,226/mo
Less: Debt Service (30yr @ 6.75%)-$1,816/mo
Net Cash Flow
$-590/mo
$-7,076/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Woodbury.