OFF_MARKETNeutral Deal16 days on market

916 26th St NW

916 26th St NW, Minot, ND 58703, Minot, ND 58703
$415,000
Zestimate®:$402,400

Listing Price

Property image 1
916 26th St NW, Minot, ND 58703
Loc: Minot, ND
Days Listed
16
Tax Assessed
$418k
Zestimate®
$402k
Market Rate
Lot Size
0.27 acres
Rent Estimate
$2,594/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.

5

Belair Elementary School

PK-5
0.3 mi away
5

Erik Ramstad Middle School

6-8
2.2 mi away
N/A

Souris River Campus Alternative High School

9-12
0.7 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
5.11%
Total ROI
15.2%
Cash Flow
$-331/mo
DSCR
0.84
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
2026-06-15Sold$0
2026-05-23Pending sale$415,000$145
2026-04-11Contingent$415,000$145
2026-02-25Listed for sale$415,000$145
2026-02-14Listing removed$430,000$151
2025-10-13Price change$430,000$151
2025-08-26Listed for sale$439,000$154
2022-11-30Sold$0
2022-10-27Pending sale$380,000$133
2022-10-13Contingent$380,000$133
2022-09-30Listed for sale$380,000$133
2018-11-06Sold$0
2018-10-22Pending sale$339,900$119
2018-10-02Listed for sale$339,900$119
2018-03-20Sold$0
2018-03-01Pending sale$193,000$68
2018-02-06Price change$193,000$68
2018-01-04Price change$209,000$73
2017-12-05Listed for sale$219,000$77
2017-07-24Sold$0
2017-02-07Price change$255,000$89
2016-07-13Listed for sale$280,000$98
2015-04-01Listing removed$284,900$100
2015-03-21Listed for sale$284,900$100

Tax History

YearProperty TaxTax Assessment
2025$0$418,000
2024$5,668.77$388,000
2023$5,748.48$368,000
2022$0$345,000
2021$4,558.24$318,000
2019$4,695.71$0
2018$3,198.14$101,000
2017$3,548.63$121,500
2016$2,979.53$133,000
2015$3,235.08$133,000
2014$3,235.08$134,500
2013$0$143,900
2012$0$126,250
2011$0$114,100
2010$0$105,850
2009$2,990.18$94,750
2008$3,362.99$88,700
2007$0$85,700
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
2,856
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: $415,000Rent Basis: Observed Comp Model ($2,594/mo)State Tax Benchmark: 1% (ND)Hazard Reserve: $121/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.42%

NOI: $18,337/yr

Cash-on-Cash Yield
-7.9%

On $95,450 invested

DSCR Ratio
0.71x

Negative debt coverage

5-Yr Leveraged ROI
+54.9%

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% of basis)-$348/mo
Homeowner / Hazard Insurance-$121/mo
Vacancy Reserve (5% of rent)-$130/mo
Repairs & Maintenance (10% of rent)-$259/mo
Property Management (8% of rent)-$208/mo
Total Pure Operating Expenses-$1,066/mo
Net Investor Cash Flow
Gross Scheduled Rent+$2,594/mo
Less: Operating Expenses-$1,066/mo
Net Operating Income (NOI)+$1,528/mo
Less: Debt Service (30yr @ 6.75%)-$2,153/mo
Net Cash Flow
$-625/mo
$-7,504/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Minot.