CashFlowRE
Sign in Sign up
7509 Parkridge Way
D- Composite 39.21
Why this score? — see what drove the D- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • ARV discount +15.0/15.0
  • Cash flow +6.2/30.0
  • Schools +5.3/10.0
  • Livability +3.9/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +0.5/10.0
  • Appreciation +0.0/10.0

$275,000

7509 Parkridge Way · Savage, MN 55378
2 bd · 2.0 ba · 1,330 sqft · Condo public records · 45 Days on market
Built 2007 $207/sqft · 15% below area Est $356k · 23% under $308/mo HOA · 15% of rent

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious and bright townhome featuring 2 bedrooms, a large walk-through bath, and a loft area on the upper level. The kitchen boasts Maple cabinets, a breakfast bar, and stainless appliances. The living room opens to a recently redone large deck, with informal dining and a guest bathroom on the main level. Updates include washer/dryer, water heater, water softener, garbage disposal, deck/steps, carpet, and fresh paint throughout. Includes an oversized 2-car garage. Conveniently located near stores, restaurants, coffee shops, grocery store, McCann Park, and more. Located in Prior Lake schools.

Key facts

  • Open living room
  • Stainless appliances
  • Walk-through bath

Tags

WALK-THROUGH BATHLOFT AREAMAPLE CABINETSBREAKFAST BARSTAINLESS APPLIANCESOPEN LIVING ROOM

Property features AI

Finance

  • Other: Above-grade finished living area approximately 1,463; Main level finished area approximately 682; Property listed as non-fractional ownership
  • HOA & community: HOA managed by Sharper Management; Monthly association fee of $308; HOA covers hazard insurance, lawn care, professional management, sewer and water

Exterior

  • Parking: Attached tuck-under garage with storage; 2 garage spaces; Asphalt driveway; Electric vehicle capability
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Attached residential property; Two levels; Main entry on main level
  • Construction: Other foundation; Foundation area approximately 682
  • Exterior features: Deck; Stone and vinyl exterior; Light tree coverage; Public transit within about 6 blocks; Association-maintained private road with curbs and paved streets

Interior

  • Kitchen: Breakfast bar / eat-in kitchen; Kitchen/dining room configuration; Dishwasher; Microwave; Range; Refrigerator; Stainless steel appliances
  • Bedrooms: 2 bedrooms (upper level)
  • Flooring: Tile floors
  • Bathrooms: 1 full bathroom (upper level) with double sink; 1 half bathroom (main floor)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Ceiling fans; Paneled doors; Tile floors; Open living/dining layout; Walk-through bath layout
  • Laundry & utility: Washer hookup (upper-level laundry closet)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath condo listed at $275k.

Deal economics

  • At list price, monthly cash flow is $-505 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $186k (32.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $199k (27.5% below list).
  • Recommended offer: $186k (32.5% below list) — sets the bar for cash-flow.
  • Cap rate 4.1% vs local median 2.8% in Savage — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 78/100 on livability (#118 in MN, #2,692 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: cost of living D, amenities F, commute F.
  • Prior Lake-Savage Area Schools (suburban): math 56% / reading 59% proficiency, ranked #32 of 301 in MN (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 10% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+4.2%/yr); 86 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 699 units permitted in Scott County in 2024 (84 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Scott County population projected at +31% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($267k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $185,747 (32.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  9. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.73%
Cap rate
4.09%
Cash-on-cash
-7.87%
DSCR
0.65
GRM
11.5

CMA / ARV

ARV (median comp)
$355,637
List price
$275,000
Delta
-22.67%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.18% rent growth · sell at horizon

5-year hold
IRR
-28.6%
Equity multiple
0.04×
Total profit
$-74,204
Equity at exit
$41,003
10-year hold
IRR
-23.3%
Equity multiple
-0.24×
Total profit
$-95,407
Equity at exit
$23,777

Cash invested: $77,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
46 Balanced
State Minnesota
46 Balanced · D+2
County
— inherits STATE
City
— inherits STATE
2024 reforms strengthened tenant protections; ramsey/hennepin courts paced moderate to slow.

ZIP-level market 55378

Home prices YoY
-27.1%
Rents YoY
4.2%
Active inventory
86
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$1,995 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$216 /mo · $2,596/yr
Insurance
$115
HOA
$308
Vacancy / Maint / Mgmt
$419
Net cashflow
$-505

Break-even live

Break-even rent $2,634
Max offer price $185,747
Occupancy floor

Sensitivity live

Price -10% $-350 -5% $-427 +0% $-505 +5% $-583 +10% $-661
Rent -10% $-663 -5% $-584 +0% $-505 +5% $-426 +10% $-348
Rate -1.0pp $-367 -0.5pp $-435 base $-505 +0.5pp $-577 +1.0pp $-649

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$68,750
Closing costs
$8,250
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
14975 Pinto Ln Savage, MN 3.0 2.5 1389 $1,875 $1.35 45d 1 0.56mi
8315 Cedarview Cir Savage, MN 3.0 3.0 1872 $2,450 $1.31 44d 1 0.63mi
14977 Louisiana Ave S Savage, MN 2.0 2.0 965 $1,409 $1.46 2d 3 0.70mi
14125 Louisiana Ave S Savage, MN 3.0 1.0–2.0 1026 $2,147 $2.09 2d 26 0.75mi
15311 Louisiana Ave Savage, MN 3.0 3.0 1768 $2,649 $1.50 15d 1 1.12mi
5868 Royalton Rd NE Prior Lake, MN 3.0 3.0 1778 $2,600 $1.46 44d 1 1.35mi
15425 Dakota Ave Prior Lake, MN 1.0–2.0 1.0 798 $1,912 $2.39 2d 10 1.41mi

HOA detail condo

Monthly dues
$308 · $3,696/yr
Likely covers
watertrash
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 20 events

  1. 2026-06-08
    statusdays on market $275,000 Pending 45 DOM
  2. 2026-06-07
    days on market $275,000 Contingent - Inspection 44 DOM
  3. 2026-06-04
    days on market $275,000 Contingent - Inspection 41 DOM
  4. 2026-06-03
    days on market $275,000 Contingent - Inspection 40 DOM
  5. 2026-06-02
    days on market $275,000 Contingent - Inspection 39 DOM
  6. 2026-06-01
    days on market $275,000 Contingent - Inspection 38 DOM
  7. 2026-05-31
    days on market $275,000 Contingent - Inspection 37 DOM
  8. 2026-04-24
    listed $275,000 Active 532-char remark
  9. 2026-02-02
    historical
  10. 2025-09-01
    listed $280,000 Active
  11. 2025-08-29
    historical
  12. 2023-09-28
    soldstatus $275,000
  13. 2023-08-25
    soldstatus $275,000 Sold
    Show marketing remark (599 chars)

    Spacious and bright townhome featuring 2 bedrooms, a large walk-through bath, and a loft area on the upper level. The kitchen boasts Maple cabinets, a breakfast bar, and stainless appliances. The living room opens to a recently redone large deck, with informal dining and a guest bathroom on the main level. Updates include washer/dryer, water heater, water softener, garbage disposal, deck/steps, carpet, and fresh paint throughout. Includes an oversized 2-car garage. Conveniently located near stores, restaurants, coffee shops, grocery store, McCann Park, and more. Located in Prior Lake schools.

  14. 2023-08-11
    status Pending
    Show marketing remark (599 chars)

    Spacious and bright townhome featuring 2 bedrooms, a large walk-through bath, and a loft area on the upper level. The kitchen boasts Maple cabinets, a breakfast bar, and stainless appliances. The living room opens to a recently redone large deck, with informal dining and a guest bathroom on the main level. Updates include washer/dryer, water heater, water softener, garbage disposal, deck/steps, carpet, and fresh paint throughout. Includes an oversized 2-car garage. Conveniently located near stores, restaurants, coffee shops, grocery store, McCann Park, and more. Located in Prior Lake schools.

  15. 2023-07-20
    listed $275,000 Active
    Show marketing remark (599 chars)

    Spacious and bright townhome featuring 2 bedrooms, a large walk-through bath, and a loft area on the upper level. The kitchen boasts Maple cabinets, a breakfast bar, and stainless appliances. The living room opens to a recently redone large deck, with informal dining and a guest bathroom on the main level. Updates include washer/dryer, water heater, water softener, garbage disposal, deck/steps, carpet, and fresh paint throughout. Includes an oversized 2-car garage. Conveniently located near stores, restaurants, coffee shops, grocery store, McCann Park, and more. Located in Prior Lake schools.

  16. 2019-07-29
    soldstatus $201,000
  17. 2019-07-01
    soldstatus $201,000 Sold
  18. 2019-05-21
    status Pending
  19. 2019-05-11
    historical
  20. 2019-05-08
    listed $199,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MN · Partial reset (capped growth)

Current annual tax
$2,596 · $216/mo
Projected year-2 tax
$2,838 · $236/mo
Expected delta
+$242/yr (+$20/mo · 9.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$23,936
− Mortgage interest
−$15,404
− Property taxes
−$2,596
− Insurance
−$1,375
− Repairs & maintenance
−$1,915
− Management
−$1,915
− HOA
−$3,696
− Depreciation
−$8,000
Taxable loss
−$10,965
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,632
After-tax cash flow
$-3,431/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Prior Lake-Savage Area Schools
NCES district ID
2730060
Math proficiency
56% ▼ -16.00%
Reading proficiency
59% ▼ -9.00%
Median HH income
$96,810
Composite
53.47/100
National rank
#1457
State rank
#32 of 301 in MN

Livability — Savage

Score
78/100
State rank
#118
US rank
#2692

Category grades

Amenities F Commute F Cost of living D Crime A+ Employment A+ Housing A+ Health & safety A- User ratings B+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Savage, MN
County
Scott County · 116,975 people
City population
32,162
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
32,162
Household income
$124,871
Rent vs Own
14.5% rent · 85.5% own
Severe rent burden
511.0

Population outlook (Scott County) Hauer SSP2

Today (2025)
165,899 people
By 2030
177,290 · +6.9%
By 2040
199,019 · +20.0%
By 2050
216,883 · +30.7%
By 2075
256,099 · +54.4%
By 2100
276,434 · +66.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Black 10% Two or more races 7% Asian 7% Hispanic / Latino 5%
Common ancestry
Portuguese 13% Romanian 4% Lithuanian 2%
Foreign-born
10% · Canada, Vietnam, South Korea
Languages at home
84% English-only · Spanish 4% Vietnamese 2% Other Asian/Pacific 2%

Political lean MEDSL · Scott

2024 margin
Lean R (+8.5) · D 44.8% · R 53.3% · Other 1.9%
2008→2024 swing
+2.7pp toward D · 2008: -11.2pp · 2024: -8.5pp
All cycles
2024: R+8.5 2020: R+6.6 2016: R+15.4 2012: R+14.8 2008: R+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -80.05%
Current HPI
215.338
Rent YoY
▲ 4.18%
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+37.6% since first listed
15 events — show timeline
  • 2026-06-08 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-19 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-24 Listed $275,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-02 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-09-01 Listed $280,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-29 Coming Soon NORTHSTARMLS as Distributed by MLS Grid
  • 2023-09-28 Sold (Public Records) $275,000 Public Records
  • 2023-08-25 Sold (MLS) $275,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-08-11 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2023-07-20 Listed $275,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-07-29 Sold (Public Records) $201,000 Public Records
  • 2019-07-01 Sold (MLS) $201,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-05-21 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2019-05-11 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2019-05-08 Listed $199,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+2.2%/yr

Latest (2026): $2,596 · -5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…