CashFlowRE
Sign in Sign up
2721 Columbus Ave Fourplex
C- Composite 54.48
Why this score? — see what drove the C- 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).

  • Cash flow +22.9/30.0
  • DSCR +7.3/10.0
  • 1% rule +5.9/10.0
  • ARV discount +4.9/15.0
  • Livability +3.9/5.0
  • Rent growth +3.6/5.0
  • Schools +3.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$414,900

2721 Columbus Ave · Minneapolis, MN 55407
2 bd · 16.0 ba · 2,192 sqft · MultiFamily public records · 21 Days on market
Built 1906 5,227 sqft lot $189/sqft · 28% above area Est $392k · 6% over

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Welcome to 2721 Columbus Avenue S, a classic Minneapolis fourplex that blends historic charm with strong investment potential. Built in 1906, this well-maintained property showcases timeless craftsmanship and nearly 4,000 sq. ft. of living space across four bright, spacious units. Located on a quiet, tree-lined block in the Phillips West neighborhood, residents enjoy quick access to downtown, the Midtown Greenway, and Powderhorn Park. Ideal for investors or owner-occupants, this property offers steady income, character, and convenience — all within one of Minneapolis’s most connected urban neighborhoods. 2721 Columbus Avenue S is more than a building; it’s an opportunity t

Key facts

  • Historic charm
  • Powderhorn park
  • Midtown greenway

Tags

HISTORIC CHARMTIMELESS CRAFTSMANSHIPQUIET TREE-LINED BLOCKQUICK ACCESS TO DOWNTOWNMIDTOWN GREENWAYPOWDERHORN PARK

Property features AI

Finance

  • Other: Neighborhood number 63; Level topography; Directions: 26th to Columbus, south to property
  • Financial info: Property is a multi-unit building with 4 total units; Gross income reported as $40,080; Net operating income reported as $16,330; Owner pays gas, water, sewer, taxes, and trash collection; Tenants pay cable TV, electricity, and telephone; Reported expenses: fuel $1,642; water/sewer $6,270; insurance $3,738; management $1,200
  • HOA & community: Association amenities include laundry, lobby entrance, security lighting, and other shared services

Exterior

  • Parking: Multiple garages with storage; Four garage spaces (detached/attached not specified)
  • Security: Security lighting listed as an association amenity; Lobby entrance (building amenity)
  • Utilities: City water connected; City sewer connected; Electric and natural gas service
  • Home design: Residential income property; Two levels; Owner occupied; Main living area provided across multiple levels
  • Construction: Brick/mortar foundation; Roof age 8 years or less; Foundation area approximately 2,700 (building total area info provided)
  • Exterior features: Stone and stucco exterior; Medium tree coverage; Public transit within six blocks; City street frontage; Publicly maintained road

Interior

  • Kitchen: Ranges in units; Refrigerators in units; Solid surface countertops
  • Bedrooms: Two bedrooms total (individual unit breakdown: three units with 1 bedroom each listed; total units = 4)
  • Flooring: Hardwood floors
  • Bathrooms: Multiple full bathrooms (each listed unit includes 1 full bathroom)
  • Heating & cooling: Boiler heating; Window cooling units in individual units; Fuel: Natural gas and electric
  • Interior features: Hardwood floors; Natural woodwork; Solid surface countertops; Kitchen window; Shared basement access; Unfinished basement with storage/locker space; Level main living area
  • Laundry & utility: Laundry room (lower level); Building offers laundry as an association amenity

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 4 × 1-bed/?-bath units multifamily listed at $415k.

Deal economics

  • At list price, monthly cash flow is $727 ($9k/yr) — positive. Per door: $182/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $415k).
  • Recommended offer: $409k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 3.1% in Minneapolis — 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 (#110 in MN, #2,525 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: cost of living C-, crime F.
  • Minneapolis Public School District (urban): math 35% / reading 46% proficiency, ranked #217 of 301 in MN (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Ella Baker Elementary (math 2% / reading 17%, grade F, #829 of 857 statewide, top 98%, 602 students, 90% FRL); Anwatin Middle (math 12% / reading 27%, grade F, #234 of 258 statewide, top 92%, 320 students, 81% FRL); Southwest High (math 47% / reading 67%, grade C, #64 of 471 statewide, top 16%, 1,484 students, 29% FRL).
  • Market conditions: Rents rising fast (+4.3%/yr); 148 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 4,651 units permitted in Hennepin County in 2024 (2,443 in 5+ unit buildings).
  • At $4,517/mo this rent would consume 69% of the median local household income ($78k/yr) (locally 1583% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Hennepin County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($409k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 23y 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.
  • Current owner paid $70k; list at $415k implies a 489% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1906 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $408,676 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1906 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  6. 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.
  7. 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.
  8. 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
1.09%
Cap rate
8.39%
Cash-on-cash
7.51%
DSCR
1.33
GRM
7.7

CMA / ARV

ARV (median comp)
$392,386
List price
$414,900
Delta
5.74%
Verdict
FAIR
Comps
3 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.3% rent growth · sell at horizon

5-year hold
IRR
-3.4%
Equity multiple
0.87×
Total profit
$-14,907
Equity at exit
$61,863
10-year hold
IRR
7.7%
Equity multiple
1.62×
Total profit
$72,051
Equity at exit
$35,873

Cash invested: $116,172 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
34 Tenant-Leaning
State Minnesota
46 Balanced · D+2
County
— inherits STATE
City Minneapolis
34 Tenant-Leaning · D+50
Tenant Opportunity to Purchase; renter's protections.

ZIP-level market 55407

Rents YoY
4.3%
Active inventory
148
Price-to-rent
30.6×

Monthly cashflow live

Estimated rent
$4,517 high interval (Pro) →
Mortgage (P&I)
$2,176
Tax from tax record
$493 /mo · $5,916/yr
Insurance
$173
HOA
$0
Vacancy / Maint / Mgmt
$949
Net cashflow
$727

Break-even live

Break-even rent $3,597
Max offer price $414,900
Occupancy floor 79%

Sensitivity live

Price -10% $962 -5% $844 +0% $727 +5% $609 +10% $492
Rent -10% $370 -5% $548 +0% $727 +5% $905 +10% $1,084
Rate -1.0pp $936 -0.5pp $832 base $727 +0.5pp $619 +1.0pp $510

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $4,517

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
$103,725
Closing costs
$12,447
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2821 1st Ave S Unit 2 Minneapolis, MN 3.0 1.0 1743 $1,600 $0.92 5d 1 0.62mi
412 E 34th St Minneapolis, MN 3.0 1.5 1763 $1,800 $1.02 26d 1 0.84mi
1819 15th Ave S Minneapolis, MN 3.0 1.5 1700 $2,050 $1.21 16d 1 0.92mi
2217 Grand Ave S Unit 2215 Minneapolis, MN 3.0 2.0 2000 $2,100 $1.05 46d 1 1.10mi
1111 3rd Ave S Unit 1511914P Minneapolis, MN 5.0 1.0–3.0 1178 $7,727 $6.56 1d 5 1.27mi
615 S 8th St Minneapolis, MN 2.0 1.0–2.5 1252 $6,125 $4.89 1d 49 1.33mi
1369 Spruce Pl Minneapolis, MN 1.0–3.0 1.0–2.5 1396 $4,125 $2.95 1d 25 1.36mi
2726 Colfax Ave S Unit 2 Minneapolis, MN 2.0 1.0 1540 $2,500 $1.62 20d 1 1.39mi
3450 Harriet Ave Unit 1 Minneapolis, MN 2.0 2.0 1500 $1,800 $1.20 17d 1 1.42mi
415 Oak Grove St Minneapolis, MN 2.0 1.0–2.0 1019 $3,590 $3.52 0d 12 1.43mi
650 Portland Ave Minneapolis, MN 2.0 1.0–2.0 1104 $4,141 $3.75 1d 16 1.45mi
3201 24th Ave S Minneapolis, MN 3.0 2.0 2631 $3,395 $1.29 46d 1 1.45mi
430 Oak Grove St Minneapolis, MN 1.0–2.0 1.0–2.0 1085 $4,450 $4.10 1d 10 1.47mi
3921 Portland Ave Minneapolis, MN 3.0 2.0 2016 $1,750 $0.87 46d 1 1.48mi
2837 Emerson Ave S Minneapolis, MN 2.0 1.0–2.5 1061 $3,000 $2.83 1d 44 1.50mi

Listing history 34 events

  1. 2026-06-22
    days on market $414,900 Active 21 DOM
  2. 2026-06-21
    days on market $414,900 Active 20 DOM
  3. 2026-06-18
    days on market $414,900 Active 17 DOM
  4. 2026-06-17
    days on market $414,900 Active 16 DOM
  5. 2026-06-16
    days on market $414,900 Active 15 DOM
  6. 2026-06-15
    days on market $414,900 Active 14 DOM
  7. 2026-06-13
    days on market $414,900 Active 12 DOM
  8. 2026-06-09
    days on market $414,900 Active 8 DOM
  9. 2026-06-08
    days on market $414,900 Active 7 DOM
  10. 2026-06-07
    days on market $414,900 Active 6 DOM
  11. 2026-06-04
    days on market $414,900 Active 3 DOM
  12. 2026-06-03
    days on market $414,900 Active 2 DOM
  13. 2026-06-02
    remarks 681-char remark
  14. 2026-06-02
    days on marketlisting id $414,900 Active 1 DOM
  15. 2026-06-01
    days on market $414,900 Active 119 DOM
  16. 2026-05-31
    days on market $414,900 Active 118 DOM
  17. 2026-03-05
    status Active 765-char remark
  18. 2025-11-12
    listed $434,900 Active 765-char remark
  19. 2025-11-10
    historical $434,900 765-char remark
  20. 2009-11-13
    historical
  21. 2009-08-17
    soldstatus $70,461
  22. 2009-01-08
    listed $139,900
  23. 2009-01-05
    historical
  24. 2008-11-05
    listed $174,900
  25. 2005-03-23
    soldstatus $240,000
  26. 2004-05-24
    soldstatus $250,000
  27. 2004-05-03
    soldstatus $250,000
  28. 2004-04-09
    historical
  29. 2004-02-16
    listed $249,000
  30. 2004-01-31
    historical
  31. 2004-01-02
    listed $269,900
  32. 2003-12-05
    historical
  33. 2003-06-05
    listed $289,000
  34. 1982-07-01
    soldstatus $99,000

ⓘ 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
$5,916 · $493/mo
Projected year-2 tax
$5,916 · $493/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 14 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
$54,204
− Mortgage interest
−$23,241
− Property taxes
−$5,916
− Insurance
−$2,074
− Repairs & maintenance
−$4,336
− Management
−$4,336
− Depreciation
−$12,070
Taxable income
$2,230
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$535
After-tax cash flow
$8,186/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
Minneapolis Public School District
NCES district ID
2721240
Math proficiency
35% ▼ -7.00%
Reading proficiency
46% ▼ -1.00%
Median HH income
$50,521
Composite
34.92/100
National rank
#5067
State rank
#217 of 301 in MN

Livability — Minneapolis

Score
78/100
State rank
#110
US rank
#2525

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Minneapolis, MN
County
Hennepin County · 1,150,272 people
City population
417,555
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
37,667
Household income
$78,464
Rent vs Own
41.1% rent · 58.9% own
Severe rent burden
1583.0

Population outlook (Hennepin County) Hauer SSP2

Today (2025)
1,405,227 people
By 2030
1,492,650 · +6.2%
By 2040
1,660,157 · +18.1%
By 2050
1,823,498 · +29.8%
By 2075
2,221,283 · +58.1%
By 2100
2,509,976 · +78.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 50% Hispanic / Latino 23% Black 18% Two or more races 10% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Portuguese 8% Romanian 3% Lithuanian 2%
Foreign-born
18% · Canada, Jamaica
Languages at home
68% English-only · Spanish 20% Other Asian/Pacific 1%

Political lean MEDSL · Hennepin

2024 margin
Solid D (+42.6) · D 70.2% · R 27.5% · Other 2.3%
2008→2024 swing
+14.0pp toward D · 2008: 28.6pp · 2024: 42.6pp
All cycles
2024: D+42.6 2020: D+43.2 2016: D+35.3 2012: D+27.1 2008: D+28.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -211.97%
Current HPI
292.0322
Rent YoY
▲ 4.30%
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

+319.1% since first listed
21 events — show timeline
  • 2026-06-01 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-06-01 Listed $414,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-29 Price Changed $414,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-05 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2025-11-12 Listed $434,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-11-10 Coming Soon NORTHSTARMLS as Distributed by MLS Grid
  • 2009-11-13 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2009-08-17 Sold (Public Records) $70,461 Public Records
  • 2009-01-08 Listed $139,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-01-05 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-11-05 Listed $174,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2005-03-23 Sold (Public Records) $240,000 Public Records
  • 2004-05-24 Sold (Public Records) $250,000 Public Records
  • 2004-05-03 Sold (MLS) $250,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-04-09 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2004-02-16 Listed $249,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-01-31 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2004-01-02 Listed $269,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-12-05 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2003-06-05 Listed $289,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1982-07-01 Sold (Public Records) $99,000 Public Records

Property tax history

+3.0%/yr

Latest (2025): $5,916 · +15.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…