OFF_MARKETGood Deal0 days on market
5194 Long Pointe Bay
5194 Long Pointe Bay, Woodbury, MN 55129, Woodbury, MN 55129
5194 Long Pointe Bay, Woodbury, MN 55129
Loc: Woodbury, MN
Days Listed
0
Lot Size
8,712 sqft
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
7.21%
Total ROI
25.7%
Cash Flow
$500/mo
DSCR
1.19
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: $524,930Rent Basis: Modeled Estimate ($4,199/mo)State Tax Benchmark: 1.12% (MN)Hazard Reserve: $153/mo
Haven ScoreRisky
2/ 10
Multi-factor yield grade
Cap Rate (Unleveraged)
5.92%
NOI: $31,084/yr
Cash-on-Cash Yield
-1.3%
On $120,734 invested
DSCR Ratio
0.95x
Negative debt coverage
5-Yr Leveraged ROI
+87.6%
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)-$490/mo
Homeowner / Hazard Insurance-$153/mo
Vacancy Reserve (5% of rent)-$210/mo
Repairs & Maintenance (10% of rent)-$420/mo
Property Management (8% of rent)-$336/mo
Total Pure Operating Expenses-$1,609/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,199/mo
Less: Operating Expenses-$1,609/mo
Net Operating Income (NOI)+$2,590/mo
Less: Debt Service (30yr @ 6.75%)-$2,724/mo
Net Cash Flow
$-133/mo
$-1,601/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:
Similar Properties Nearby
Explore other investment opportunities in Woodbury.