CashFlowRE
Sign in Sign up
3837 France Ave S
C Composite 58.23
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 +19.3/30.0
  • ARV discount +14.9/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.0/10.0
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$499,900

3837 France Ave S · Minneapolis, MN 55416
4 bd · 2.0 ba · 1,920 sqft · SingleFamily public records · 21 Days on market
Built 1957 6,534 sqft lot Est $599k · 17% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Pristine mid-century charmer located in a fantastic Linden Hills neighborhood. Quality built with charming architectural details, featuring a large living room with an abundance of natural light and a fireplace. Tastefully remodeled kitchen with plenty of counter space, granite counters and stainless appliances. Spacious lower level family room with a fireplace. The lower level would be perfect for an in-law suite, including a bedroom, ¾ bathroom and an office, the possibilities are endless. Private fenced yard with a patio and a pool makes this home complete. Located in a high demand area, close to the lakes, 50th & France and freeway access. This home is a must see!

Key facts

  • 6,534 sq ft lot
  • Garage
  • Built 1957

Property features AI

Exterior

  • Parking: Detached or attached garage with electric opener; 1-car garage
  • Utilities: City water (connected); City sewer (connected); Natural gas
  • Home design: Residential property; One-level design with lower level/finished basement; Entry level/main living on one level
  • Construction: Frame construction; Asphalt pitched roof; Foundation: other
  • Exterior features: Stone, metal and vinyl exterior accents; Wood fencing; Deck and rear porch; Curb and sidewalk frontage; Publicly maintained road access

Interior

  • Kitchen: Kitchen with window; Dishwasher; Range; Microwave; Refrigerator; Stainless steel appliances
  • Bedrooms: 4 bedrooms total — three main level bedrooms and one lower level bedroom
  • Bathrooms: One full bathroom on the main floor; One three-quarter bathroom in the basement
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Finished full basement; Natural woodwork; Informal dining area; Deck and rear porch; 3 bedrooms on one level (main floor primary bedroom); Two decorative brick fireplaces
  • Laundry & utility: Washer and dryer (washer/dryer hookup); Laundry sink in lower level

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-bed/2.0-bath single-family listed at $500k.

Deal economics

  • At list price, monthly cash flow is $547 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $498k (0.4% below list).
  • Recommended offer: $492k (1.5% below list) — sets the bar for market timing.
  • Cap rate 7.6% 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 (+2.3%/yr); 205 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 4,651 units permitted in Hennepin County in 2024 (2,443 in 5+ unit buildings).
  • At $4,980/mo this rent would consume 56% of the median local household income ($106k/yr) (locally 1213% 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 $15k 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 ($492k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 23y ago; this cycle's ask is 33% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $375k; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $492,401 (1.5% below list)

Questions for the listing agent

  1. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.00%
Cap rate
7.61%
Cash-on-cash
4.69%
DSCR
1.21
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$599,040
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4320 Xerxes Ave S 0.74mi 4/1.0 1,762 (-8%) 13mo $420,000 $238 37
4212 Washburn Ave S 0.69mi 4/2.0 2,085 (+9%) 20mo $650,000 $312 36

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 2.26% rent growth · sell at horizon

5-year hold
IRR
-9.8%
Equity multiple
0.64×
Total profit
$-49,804
Equity at exit
$74,537
10-year hold
IRR
-1.4%
Equity multiple
0.91×
Total profit
$-13,239
Equity at exit
$43,222

Cash invested: $139,972 (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 55416

Rents YoY
2.3%
Active inventory
205
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$4,980 high interval (Pro) →
Mortgage (P&I)
$2,622
Tax from tax record
$557 /mo · $6,686/yr
Insurance
$208
HOA
$0
Vacancy / Maint / Mgmt
$1,046
Net cashflow
$547

Break-even live

Break-even rent $4,287
Max offer price $499,900
Occupancy floor 84%

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
$124,975
Closing costs
$14,997
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4224 Drew Ave S Unit 1520896P Minneapolis, MN 4.0 3.0 1776 $10,092 $5.68 22d 1 0.50mi
3430 List Pl Minneapolis, MN 1.0–3.0 1.0–2.0 1118 $3,460 $3.09 8d 1 0.97mi
4059 Vernon Ave S Unit 1 Minneapolis, MN 4.0 2.0 1500 $2,395 $1.60 44d 1 1.04mi
4061 Vernon Ave S St Louis Park, MN 4.0 2.0 1500 $2,295 $1.53 18d 1 1.05mi
4061 Vernon Ave S Unit 4061 St Louis Park, MN 4.0 2.0 1500 $2,395 $1.60 44d 1 1.05mi
2921 Sunset Blvd Minneapolis, MN 4.0 2.0 2500 $3,000 $1.20 44d 1 1.10mi
3118 W Lake St Minneapolis, MN 3.0 1.0–2.0 1005 $3,327 $3.31 2d 15 1.23mi
5855 Highway 7 Minneapolis, MN 3.0 1.0–2.0 991 $3,305 $3.34 2d 40 1.27mi
2900 Thomas Ave S Minneapolis, MN 4.0 1.0–3.0 1933 $7,277 $3.76 2d 47 1.41mi

Listing history 29 events

  1. 2026-06-18
    days on market $499,900 Active 21 DOM
  2. 2026-06-17
    days on market $499,900 Active 20 DOM
  3. 2026-06-16
    days on market $499,900 Active 19 DOM
  4. 2026-06-15
    days on market $499,900 Active 18 DOM
  5. 2026-06-13
    pricedays on market $499,900 Active 16 DOM
  6. 2026-06-09
    days on market $505,000 Active 12 DOM
  7. 2026-06-08
    days on market $505,000 Active 11 DOM
  8. 2026-06-07
    pricedays on market $505,000 Active 10 DOM
  9. 2026-06-04
    days on market $515,000 Active 7 DOM
  10. 2026-06-03
    days on market $515,000 Active 6 DOM
  11. 2026-06-02
    days on market $515,000 Active 5 DOM
  12. 2026-06-01
    days on market $515,000 Active 4 DOM
  13. 2026-05-31
    days on market $515,000 Active 3 DOM
  14. 2026-05-22
    historical $515,000
  15. 2020-12-16
    soldstatus $375,000
  16. 2020-11-06
    soldstatus $375,000 Sold 694-char remark
    Show marketing remark (694 chars)

    Pristine mid-century charmer located in a fantastic Linden Hills neighborhood. Quality built with charming architectural details, featuring a large living room with an abundance of natural light and a fireplace. Tastefully remodeled kitchen with plenty of counter space, granite counters and stainless appliances. Spacious lower level family room with a fireplace. The lower level would be perfect for an in-law suite, including a bedroom, ¾ bathroom and an office, the possibilities are endless. Private fenced yard with a patio and a pool makes this home complete. Located in a high demand area, close to the lakes, 50th & France and freeway access. This home is a must see!

  17. 2020-09-21
    historical Contingent - Inspection 694-char remark
    Show marketing remark (694 chars)

    Pristine mid-century charmer located in a fantastic Linden Hills neighborhood. Quality built with charming architectural details, featuring a large living room with an abundance of natural light and a fireplace. Tastefully remodeled kitchen with plenty of counter space, granite counters and stainless appliances. Spacious lower level family room with a fireplace. The lower level would be perfect for an in-law suite, including a bedroom, ¾ bathroom and an office, the possibilities are endless. Private fenced yard with a patio and a pool makes this home complete. Located in a high demand area, close to the lakes, 50th & France and freeway access. This home is a must see!

  18. 2020-09-17
    listed $375,000 Active 694-char remark
    Show marketing remark (694 chars)

    Pristine mid-century charmer located in a fantastic Linden Hills neighborhood. Quality built with charming architectural details, featuring a large living room with an abundance of natural light and a fireplace. Tastefully remodeled kitchen with plenty of counter space, granite counters and stainless appliances. Spacious lower level family room with a fireplace. The lower level would be perfect for an in-law suite, including a bedroom, ¾ bathroom and an office, the possibilities are endless. Private fenced yard with a patio and a pool makes this home complete. Located in a high demand area, close to the lakes, 50th & France and freeway access. This home is a must see!

  19. 2019-07-11
    soldstatus $325,000
  20. 2010-05-03
    historical
  21. 2010-02-11
    listed $279,850
  22. 2010-01-13
    historical
  23. 2009-07-29
    listed $315,000
  24. 2003-08-19
    soldstatus $225,900
  25. 2003-07-29
    soldstatus $225,900
  26. 2003-06-04
    historical
  27. 2003-05-14
    listed $224,900
  28. 1992-01-17
    soldstatus $77,500
  29. 1988-03-01
    soldstatus $75,000

ⓘ 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
$6,686 · $557/mo
Projected year-2 tax
$6,686 · $557/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 ≥98°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
$59,759
− Mortgage interest
−$28,002
− Property taxes
−$6,686
− Insurance
−$2,500
− Repairs & maintenance
−$4,781
− Management
−$4,781
− Depreciation
−$14,543
Taxable loss
−$1,532
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$368
After-tax cash flow
$6,934/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)
35,015
Household income
$105,958
Rent vs Own
50.1% rent · 49.9% own
Severe rent burden
1213.0

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
Predominantly White (79%)
Race & ethnicity
White 79% Two or more races 9% Hispanic / Latino 8% Black 5% Asian 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Portuguese 12% Romanian 5% Lithuanian 4%
Foreign-born
8% · Canada, China, South Korea
Languages at home
89% English-only · Spanish 4% 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
▼ -490.63%
Current HPI
230.651
Rent YoY
▲ 2.26%
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

+586.7% since first listed
16 events — show timeline
  • 2026-05-22 Coming Soon $515,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-12-16 Sold (Public Records) $375,000 Public Records
  • 2020-11-06 Sold (MLS) $375,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-09-21 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2020-09-17 Listed $375,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-07-11 Sold (Public Records) $325,000 Public Records
  • 2010-05-03 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2010-02-11 Listed $279,850 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-01-13 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2009-07-29 Listed $315,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-08-19 Sold (Public Records) $225,900 Public Records
  • 2003-07-29 Sold (MLS) $225,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-06-04 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2003-05-14 Listed $224,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1992-01-17 Sold (Public Records) $77,500 Public Records
  • 1988-03-01 Sold (Public Records) $75,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $6,686 · +18.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…