CashFlowRE
Sign in Sign up
2215 Penn Ave N
D Composite 43.59
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).

  • Cash flow +13.2/30.0
  • ARV discount +8.9/15.0
  • Rent growth +4.3/5.0
  • DSCR +4.0/10.0
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • 1% rule +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$234,999

2215 Penn Ave N · Minneapolis, MN 55411
3 bd · 1.0 ba · 1,220 sqft · SingleFamily public records · 27 Days on market
Built 1913 5,227 sqft lot Est $243k · at est.

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

Listing remarks MLS

Charming 3 BR home with beautiful original woodwork, built-in buffet, and hardwood floors. Sunny front porch, updated bathroom, and gorgeous open staircase. Privacy fenced back yard and newer 1 stall garage. Property is eligible for down payment/closing cost assistance grant.

Key facts

  • 5,227 sq ft lot
  • Garage
  • Built 1913

Property features AI

Exterior

  • Parking: Attached garage with space for 1 car
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; One-and-a-half story layout; Block foundation
  • Construction: Block foundation; Stucco and wood construction
  • Exterior features: Stucco and wood exterior

Interior

  • Kitchen: Main-level kitchen
  • Bedrooms: Three bedrooms (two upstairs, one main level)
  • Bathrooms: One full bathroom
  • Heating & cooling: Boiler (hot water) heating; Window air conditioning units
  • Interior features: Dining room; Foyer; Living room; Front and rear porches; Unfinished basement
  • Laundry & utility: Hot water boiler heating

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 3-bed/1.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $-3 ($-40/yr) — negative.
  • To cash-flow at today's rent, offer at most $234k (0.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $193k (17.7% below list).
  • Recommended offer: $193k (17.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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 (+7.3%/yr); 133 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 4,651 units permitted in Hennepin County in 2024 (2,443 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 27 days — a 2% lower offer ($231k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 34y ago; this cycle's ask is 47% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $160k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $193,308 (17.7% 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. Built in 1913 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
0.82%
Cap rate
6.28%
Cash-on-cash
-0.06%
DSCR
1.00
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$242,780
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2806 Penn Ave N 0.48mi 3/2.0 1,080 (-12%) 13mo $214,500 $199 44

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 · 7.35% rent growth · sell at horizon

5-year hold
IRR
-11.9%
Equity multiple
0.55×
Total profit
$-29,492
Equity at exit
$35,039
10-year hold
IRR
2.4%
Equity multiple
1.21×
Total profit
$13,575
Equity at exit
$20,318

Cash invested: $65,800 (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 55411

Home prices YoY
-8.7%
Rents YoY
7.3%
Active inventory
133
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,933 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$200 /mo · $2,403/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$406
Net cashflow
$-3

Break-even live

Break-even rent $1,937
Max offer price $234,404
Occupancy floor 95%

Sensitivity live

Price -10% $130 -5% $63 +0% $-3 +5% $-70 +10% $-136
Rent -10% $-156 -5% $-80 +0% $-3 +5% $73 +10% $149
Rate -1.0pp $115 -0.5pp $56 base $-3 +0.5pp $-64 +1.0pp $-126

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
$58,750
Closing costs
$7,050
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2211 Queen Ave N Unit 1 Minneapolis, MN 3.0 1.0 983 $1,695 $1.72 19d 1 0.09mi
2000 W Broadway Ave Minneapolis, MN 2.0 1.0 952 $1,350 $1.42 9d 4 0.13mi
2324 Logan Ave N Minneapolis, MN 4.0 1.5 1400 $2,300 $1.64 45d 1 0.18mi
2323 26th Ave N Minneapolis, MN 2.0 1.0 807 $1,717 $2.13 16d 3 0.26mi
2411 Golden Valley Rd Unit 2 Minneapolis, MN 4.0 2.0 1200 $2,395 $2.00 16d 1 0.28mi
2356 N Thomas Ave Unit 2 Minneapolis, MN 3.0 1.0 1000 $1,800 $1.80 45d 1 0.29mi
1523 22nd Ave N Minneapolis, MN 3.0 1.0 943 $1,695 $1.80 16d 1 0.39mi
1649 Russell Ave N Unit 2 Minneapolis, MN 3.0 1.0 1011 $1,700 $1.68 21d 1 0.40mi
1649 Russell Ave N Unit 2 Minneapolis, MN 3.0 1.0 1011 $1,650 $1.63 0d 1 0.40mi
1510 N 22nd Ave #1 Minneapolis, MN 3.0 1.0 1500 $1,875 $1.25 23d 1 0.40mi
1510 N 22nd Ave #1 Minneapolis, MN 3.0 1.0 1500 $1,875 $1.25 5d 1 0.40mi
1507 N Newton Ave Unit 2 Minneapolis, MN 4.0 1.0 1068 $1,499 $1.40 45d 1 0.53mi
1429 Knox Ave N Unit 1429 Minneapolis, MN 4.0 1.0 1260 $1,995 $1.58 45d 1 0.62mi
2124 Fremont Ave N Minneapolis, MN 2.0 1.0 1050 $1,580 $1.50 3d 1 0.62mi
2703 Humboldt Ave N Minneapolis, MN 3.0 1.0 1218 $1,450 $1.19 23d 1 0.62mi
2947 Morgan Ave N Minneapolis, MN 2.0 1.0 1106 $1,950 $1.76 15d 1 0.65mi
2947 Morgan Ave N Minneapolis, MN 2.0 1.0 1106 $1,950 $1.76 0d 1 0.65mi
1816 Zephyr Pl Minneapolis, MN 3.0 1.0 1120 $2,050 $1.83 45d 1 0.66mi
1255 Queen Ave N Minneapolis, MN 1.0–2.0 1.0 633 $1,419 $2.24 4d 4 0.75mi
2620 Emerson Ave N Minneapolis, MN 3.0 1.0 877 $1,900 $2.17 0d 1 0.75mi
2419 Plymouth Ave N Minneapolis, MN 2.0–3.0 1.0 836 $1,795 $2.15 5d 2 0.76mi
3114 Morgan Ave N Minneapolis, MN 4.0 2.0 1362 $2,000 $1.47 15d 1 0.76mi
1239 Sheridan Ave N Minneapolis, MN 1.0–2.0 1.0 795 $1,250 $1.57 5d 4 0.77mi
1407 N Girard Ave Unit 2 Minneapolis, MN 2.0 1.0 1472 $1,900 $1.29 19d 1 0.79mi
1237 Knox Ave N Unit 1237 Minneapolis, MN 3.0 1.0 1196 $1,900 $1.59 5d 1 0.81mi
835 W Broadway Ave Minneapolis, MN 1.0–2.0 1.0–2.0 849 $2,150 $2.53 4d 7 0.88mi
3105 N Girard Ave Unit 2 Minneapolis, MN 4.0 1.0 1250 $2,300 $1.84 25d 1 0.89mi
3255 N Logan Ave Unit 2 Minneapolis, MN 2.0 1.0 900 $995 $1.11 19d 1 0.91mi
1016 N Newton Ave Unit 4 Minneapolis, MN 3.0 1.0 1009 $1,895 $1.88 45d 1 0.94mi
2900 N Colfax Ave Unit 2 Minneapolis, MN 2.0 1.0 1200 $1,345 $1.12 25d 1 0.97mi
1030 Knox Ave N Apt 2 Minneapolis, MN 4.0 1.0 900 $2,099 $2.33 45d 1 0.98mi
3315 James Ave N Minneapolis, MN 4.0 1.0 1400 $2,100 $1.50 5d 1 0.99mi
2600 France Ave N Unit 2600 Minneapolis, MN 2.0 1.5 1100 $1,599 $1.45 5d 1 1.04mi
816 Queen Ave N Minneapolis, MN 3.0 1.0 1200 $1,895 $1.58 45d 1 1.05mi
318 N 27th Ave #2 Minneapolis, MN 3.0 1.0 1200 $1,800 $1.50 5d 1 1.22mi
318 N 27th Ave #2 Minneapolis, MN 3.0 1.0 1200 $1,800 $1.50 45d 1 1.22mi
519 Penn Ave N Minneapolis, MN 4.0 2.0 1500 $2,195 $1.46 0d 1 1.29mi
519 Penn Ave N Minneapolis, MN 4.0 2.0 1500 $2,195 $1.46 16d 1 1.29mi
519 Penn Ave N Minneapolis, MN 4.0 2.0 1500 $2,195 $1.46 9d 1 1.29mi
3211 N 6th St Unit 2 Minneapolis, MN 4.0 1.0 900 $1,450 $1.61 25d 1 1.31mi

Listing history 35 events

  1. 2026-06-21
    days on market $234,999 Active 27 DOM
  2. 2026-06-18
    days on market $234,999 Active 24 DOM
  3. 2026-06-17
    days on market $234,999 Active 23 DOM
  4. 2026-06-16
    days on market $234,999 Active 22 DOM
  5. 2026-06-15
    days on market $234,999 Active 21 DOM
  6. 2026-06-13
    days on market $234,999 Active 19 DOM
  7. 2026-06-09
    days on market $234,999 Active 15 DOM
  8. 2026-06-08
    days on market $234,999 Active 14 DOM
  9. 2026-06-07
    days on market $234,999 Active 13 DOM
  10. 2026-06-04
    days on market $234,999 Active 10 DOM
  11. 2026-06-03
    days on market $234,999 Active 9 DOM
  12. 2026-06-02
    days on market $234,999 Active 8 DOM
  13. 2026-06-01
    days on market $234,999 Active 7 DOM
  14. 2026-05-31
    days on market $234,999 Active 6 DOM
  15. 2026-05-22
    historical $234,999
  16. 2019-09-26
    soldstatus $159,900
  17. 2019-09-17
    soldstatus $159,900 Sold 277-char remark
    Show marketing remark (277 chars)

    Charming 3 BR home with beautiful original woodwork, built-in buffet, and hardwood floors. Sunny front porch, updated bathroom, and gorgeous open staircase. Privacy fenced back yard and newer 1 stall garage. Property is eligible for down payment/closing cost assistance grant.

  18. 2019-08-04
    status Pending 277-char remark
    Show marketing remark (277 chars)

    Charming 3 BR home with beautiful original woodwork, built-in buffet, and hardwood floors. Sunny front porch, updated bathroom, and gorgeous open staircase. Privacy fenced back yard and newer 1 stall garage. Property is eligible for down payment/closing cost assistance grant.

  19. 2019-07-21
    historical Contingent - Inspection 277-char remark
    Show marketing remark (277 chars)

    Charming 3 BR home with beautiful original woodwork, built-in buffet, and hardwood floors. Sunny front porch, updated bathroom, and gorgeous open staircase. Privacy fenced back yard and newer 1 stall garage. Property is eligible for down payment/closing cost assistance grant.

  20. 2019-07-10
    listed $159,900 Active 277-char remark
    Show marketing remark (277 chars)

    Charming 3 BR home with beautiful original woodwork, built-in buffet, and hardwood floors. Sunny front porch, updated bathroom, and gorgeous open staircase. Privacy fenced back yard and newer 1 stall garage. Property is eligible for down payment/closing cost assistance grant.

  21. 2003-09-26
    soldstatus $128,900
  22. 2003-08-29
    soldstatus $129,900 259-char remark
    Show marketing remark (259 chars)

    Remodeled! New carpet! New kitchen vinyl! Interior freshly painted! Beautiful natural woodwork including built-in buffet! New garage roof! All MTIH R&R's done! Move-in condition! Immediate possession! Seller has not lived in home. As-Is Addendum required.

  23. 2003-07-20
    historical 259-char remark
    Show marketing remark (259 chars)

    Remodeled! New carpet! New kitchen vinyl! Interior freshly painted! Beautiful natural woodwork including built-in buffet! New garage roof! All MTIH R&R's done! Move-in condition! Immediate possession! Seller has not lived in home. As-Is Addendum required.

  24. 2003-05-28
    listed $129,900 259-char remark
    Show marketing remark (259 chars)

    Remodeled! New carpet! New kitchen vinyl! Interior freshly painted! Beautiful natural woodwork including built-in buffet! New garage roof! All MTIH R&R's done! Move-in condition! Immediate possession! Seller has not lived in home. As-Is Addendum required.

  25. 2003-04-10
    soldstatus $102,000
  26. 2003-03-31
    soldstatus $102,000
  27. 2003-02-21
    historical
  28. 2003-02-05
    listed $109,900
  29. 1996-06-07
    historical
  30. 1996-01-28
    listed $44,900
  31. 1994-05-08
    historical
  32. 1993-11-08
    listed $49,900
  33. 1993-01-13
    soldstatus $49,900
  34. 1992-12-02
    soldstatus $49,900
  35. 1992-08-07
    listed $49,900

ⓘ 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
$2,403 · $200/mo
Projected year-2 tax
$2,517 · $210/mo
Expected delta
+$115/yr (+$10/mo · 4.8%)

ⓘ 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
$23,197
− Mortgage interest
−$13,164
− Property taxes
−$2,403
− Insurance
−$1,175
− Repairs & maintenance
−$1,856
− Management
−$1,856
− Depreciation
−$6,836
Taxable loss
−$4,092
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$982
After-tax cash flow
$942/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)
27,741
Household income
$60,225
Rent vs Own
47.3% rent · 52.7% own
Severe rent burden
1826.0

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 0.68)
Race & ethnicity
Black 49% White 23% Two or more races 11% Hispanic / Latino 11% Asian 9%
Hispanic origin (detail)
Mexican 7% Puerto Rican 1%
Common ancestry
Portuguese 3% Lithuanian 2% Italian 1%
Foreign-born
19% · Canada, Guatemala
Languages at home
68% English-only · Other Asian/Pacific 8% Spanish 8%

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
▼ -33.91%
Current HPI
356.6758
Rent YoY
▲ 7.35%
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

+370.9% since first listed
21 events — show timeline
  • 2026-05-22 Coming Soon $234,999 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-09-26 Sold (Public Records) $159,900 Public Records
  • 2019-09-17 Sold (MLS) $159,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-08-04 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2019-07-21 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2019-07-10 Listed $159,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-09-26 Sold (Public Records) $128,900 Public Records
  • 2003-08-29 Sold (MLS) $129,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-07-20 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2003-05-28 Listed $129,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-04-10 Sold (Public Records) $102,000 Public Records
  • 2003-03-31 Sold (MLS) $102,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-02-21 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2003-02-05 Listed $109,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1996-06-07 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1996-01-28 Listed $44,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1994-05-08 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1993-11-08 Listed $49,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1993-01-13 Sold (Public Records) $49,900 Public Records
  • 1992-12-02 Sold (MLS) $49,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1992-08-07 Listed $49,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+8.6%/yr

Latest (2025): $2,403 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…