CashFlowRE
Sign in Sign up
3328 5th Ave S
C+ Composite 61.03
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 +25.1/30.0
  • DSCR +8.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.6/10.0
  • Livability +3.9/5.0
  • Rent growth +3.7/5.0
  • Schools +3.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$275,000

3328 5th Ave S · Minneapolis, MN 55408
6 bd · 2.0 ba · 1,988 sqft · Other public records · 88 Days on market
Built 1906 5,662 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Rare Up/Down Duplex neat it all- Ideal for Investors or Owner-Occupants! Don't miss this exceptional opportunity to own a rarely available 2.5-story up/down duplex in a prime location close to everything! The spacious main-level unit, intentionally left vacant, is perfect for an owner- occupant ready to add their personal touch with a little TLC. This bright and airy 2-bedroom unit offers abundant natural light and functional living space. Upstairs, the unique 2-level upper unit features 2 bedrooms, 2 bathrooms, a living room, a kitchen and a cozy den- beautifully updated for modern living. Whether you're looking to live in one unit and rent the other, or add to your investment portfolio, this property offers flexibility and strong potential.

Key facts

  • Beautifully updated
  • Up/down duplex
  • 5,662 sq ft lot

Tags

UP/DOWN DUPLEXSPACIOUS MAIN-LEVEL UNITABUNDANT NATURAL LIGHTUNIQUE 2-LEVEL UPPER UNITBEAUTIFULLY UPDATED

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 6-bed/2.0-bath other listed at $275k.

Deal economics

  • At list price, monthly cash flow is $609 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $275k).
  • Recommended offer: $258k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% 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.
  • Market conditions: Rents rising fast (+4.8%/yr); 175 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 4,651 units permitted in Hennepin County in 2024 (2,443 in 5+ unit buildings).
  • At $3,194/mo this rent would consume 54% of the median local household income ($70k/yr) (locally 2619% 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 $2k of loan paydown is wiped out by about $8k 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.
  • At projected returns (-3.0% appreciation + 4.8% rent growth), your $77k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($258k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 19y ago; this cycle's ask has dropped $50k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $117k; list at $275k implies a 135% 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 $258,499 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1906 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.16%
Cap rate
8.95%
Cash-on-cash
9.49%
DSCR
1.42
GRM
7.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.77% rent growth · sell at horizon

5-year hold
IRR
0.0%
Equity multiple
1.00×
Total profit
$57
Equity at exit
$41,003
10-year hold
IRR
11.4%
Equity multiple
1.97×
Total profit
$74,832
Equity at exit
$23,777

Cash invested: $77,000 (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 55408

Rents YoY
4.8%
Active inventory
175
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$3,194 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$357 /mo · $4,290/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$671
Net cashflow
$609

Break-even live

Break-even rent $2,423
Max offer price $275,000
Occupancy floor 76%

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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3729 2nd Ave S Minneapolis, MN 5.0 2.0 1700 $2,100 $1.24 14d 1 0.53mi
2540 12th Ave S Apt 2 Minneapolis, MN 5.0 2.0 1700 $2,450 $1.44 43d 1 1.11mi
911 W 31st St Minneapolis, MN 6.0 3.0 2200 $3,850 $1.75 43d 1 1.13mi
911 W 31st St Unit 1 Minneapolis, MN 6.0 3.0 2200 $3,895 $1.77 43d 1 1.13mi
2808 Colfax Ave S Unit 1250755P Minneapolis, MN 5.0 3.5 2088 $6,923 $3.32 2d 1 1.32mi

Listing history 29 events

  1. 2026-06-08
    days on market $275,000 Active 88 DOM
  2. 2026-06-07
    days on market $275,000 Active 87 DOM
  3. 2026-06-04
    days on market $275,000 Active 84 DOM
  4. 2026-06-03
    days on market $275,000 Active 83 DOM
  5. 2026-06-02
    days on market $275,000 Active 82 DOM
  6. 2026-06-01
    days on market $275,000 Active 81 DOM
  7. 2026-05-31
    days on market $275,000 Active 80 DOM
  8. 2026-05-08
    status Active 757-char remark
    Show marketing remark (757 chars)

    Rare Up/Down Duplex neat it all- Ideal for Investors or Owner-Occupants! Don't miss this exceptional opportunity to own a rarely available 2.5-story up/down duplex in a prime location close to everything! The spacious main-level unit, intentionally left vacant, is perfect for an owner- occupant ready to add their personal touch with a little TLC. This bright and airy 2-bedroom unit offers abundant natural light and functional living space. Upstairs, the unique 2-level upper unit features 2 bedrooms, 2 bathrooms, a living room, a kitchen and a cozy den- beautifully updated for modern living. Whether you're looking to live in one unit and rent the other, or add to your investment portfolio, this property offers flexibility and strong potential.

  9. 2026-05-06
    historical 757-char remark
    Show marketing remark (757 chars)

    Rare Up/Down Duplex neat it all- Ideal for Investors or Owner-Occupants! Don't miss this exceptional opportunity to own a rarely available 2.5-story up/down duplex in a prime location close to everything! The spacious main-level unit, intentionally left vacant, is perfect for an owner- occupant ready to add their personal touch with a little TLC. This bright and airy 2-bedroom unit offers abundant natural light and functional living space. Upstairs, the unique 2-level upper unit features 2 bedrooms, 2 bathrooms, a living room, a kitchen and a cozy den- beautifully updated for modern living. Whether you're looking to live in one unit and rent the other, or add to your investment portfolio, this property offers flexibility and strong potential.

  10. 2026-05-01
    status Active 757-char remark
    Show marketing remark (757 chars)

    Rare Up/Down Duplex neat it all- Ideal for Investors or Owner-Occupants! Don't miss this exceptional opportunity to own a rarely available 2.5-story up/down duplex in a prime location close to everything! The spacious main-level unit, intentionally left vacant, is perfect for an owner- occupant ready to add their personal touch with a little TLC. This bright and airy 2-bedroom unit offers abundant natural light and functional living space. Upstairs, the unique 2-level upper unit features 2 bedrooms, 2 bathrooms, a living room, a kitchen and a cozy den- beautifully updated for modern living. Whether you're looking to live in one unit and rent the other, or add to your investment portfolio, this property offers flexibility and strong potential.

  11. 2026-04-25
    historical 757-char remark
    Show marketing remark (757 chars)

    Rare Up/Down Duplex neat it all- Ideal for Investors or Owner-Occupants! Don't miss this exceptional opportunity to own a rarely available 2.5-story up/down duplex in a prime location close to everything! The spacious main-level unit, intentionally left vacant, is perfect for an owner- occupant ready to add their personal touch with a little TLC. This bright and airy 2-bedroom unit offers abundant natural light and functional living space. Upstairs, the unique 2-level upper unit features 2 bedrooms, 2 bathrooms, a living room, a kitchen and a cozy den- beautifully updated for modern living. Whether you're looking to live in one unit and rent the other, or add to your investment portfolio, this property offers flexibility and strong potential.

  12. 2026-04-17
    price $275,000 757-char remark
    Show marketing remark (757 chars)

    Rare Up/Down Duplex neat it all- Ideal for Investors or Owner-Occupants! Don't miss this exceptional opportunity to own a rarely available 2.5-story up/down duplex in a prime location close to everything! The spacious main-level unit, intentionally left vacant, is perfect for an owner- occupant ready to add their personal touch with a little TLC. This bright and airy 2-bedroom unit offers abundant natural light and functional living space. Upstairs, the unique 2-level upper unit features 2 bedrooms, 2 bathrooms, a living room, a kitchen and a cozy den- beautifully updated for modern living. Whether you're looking to live in one unit and rent the other, or add to your investment portfolio, this property offers flexibility and strong potential.

  13. 2026-03-24
    price $299,900 757-char remark
    Show marketing remark (757 chars)

    Rare Up/Down Duplex neat it all- Ideal for Investors or Owner-Occupants! Don't miss this exceptional opportunity to own a rarely available 2.5-story up/down duplex in a prime location close to everything! The spacious main-level unit, intentionally left vacant, is perfect for an owner- occupant ready to add their personal touch with a little TLC. This bright and airy 2-bedroom unit offers abundant natural light and functional living space. Upstairs, the unique 2-level upper unit features 2 bedrooms, 2 bathrooms, a living room, a kitchen and a cozy den- beautifully updated for modern living. Whether you're looking to live in one unit and rent the other, or add to your investment portfolio, this property offers flexibility and strong potential.

  14. 2026-03-04
    listed $325,000 Active 757-char remark
    Show marketing remark (757 chars)

    Rare Up/Down Duplex neat it all- Ideal for Investors or Owner-Occupants! Don't miss this exceptional opportunity to own a rarely available 2.5-story up/down duplex in a prime location close to everything! The spacious main-level unit, intentionally left vacant, is perfect for an owner- occupant ready to add their personal touch with a little TLC. This bright and airy 2-bedroom unit offers abundant natural light and functional living space. Upstairs, the unique 2-level upper unit features 2 bedrooms, 2 bathrooms, a living room, a kitchen and a cozy den- beautifully updated for modern living. Whether you're looking to live in one unit and rent the other, or add to your investment portfolio, this property offers flexibility and strong potential.

  15. 2025-06-30
    historical
  16. 2025-05-29
    listed $275,000 Active
  17. 2024-02-06
    historical
  18. 2023-12-13
    status Active
  19. 2023-11-22
    status Pending
  20. 2023-11-02
    price $299,000
  21. 2023-10-05
    listed $325,000 Active
  22. 2023-09-21
    historical
  23. 2008-11-17
    historical
  24. 2008-03-12
    listed $119,900
  25. 2008-03-11
    historical
  26. 2008-01-07
    listed $139,900
  27. 2007-12-24
    historical
  28. 2007-07-24
    listed $139,900
  29. 2007-03-02
    soldstatus $117,000

ⓘ 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
$4,290 · $357/mo
Projected year-2 tax
$4,290 · $357/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
$38,324
− Mortgage interest
−$15,404
− Property taxes
−$4,290
− Insurance
−$1,375
− Repairs & maintenance
−$3,066
− Management
−$3,066
− Depreciation
−$8,000
Taxable income
$3,123
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$750
After-tax cash flow
$6,556/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)
31,507
Household income
$70,326
Rent vs Own
76.4% rent · 23.6% own
Severe rent burden
2619.0

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 0.60)
Race & ethnicity
White 59% Black 17% Hispanic / Latino 11% Two or more races 9% Asian 5% Native American 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Portuguese 8% Romanian 6% Lithuanian 3%
Foreign-born
15% · Canada, South Korea, Vietnam
Languages at home
79% English-only · Spanish 8% Other Indo-European 1% 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
▼ -148.08%
Current HPI
256.0491
Rent YoY
▲ 4.77%
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

+135.0% since first listed
22 events — show timeline
  • 2026-05-08 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-06 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-01 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-25 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-17 Price Changed $275,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-24 Price Changed $299,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-04 Listed $325,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-06-30 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-05-29 Listed $275,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-02-06 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2023-12-13 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2023-11-22 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2023-11-02 Price Changed $299,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-10-05 Listed $325,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-09-21 Coming Soon NORTHSTARMLS as Distributed by MLS Grid
  • 2008-11-17 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-03-12 Listed $119,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-03-11 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-01-07 Listed $139,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-12-24 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2007-07-24 Listed $139,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-03-02 Sold (Public Records) $117,000 Public Records

Property tax history

+0.9%/yr

Latest (2025): $4,290 · +12.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…