17565 69th Pl N · Maple Grove, MN
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $888 – $1,650
Heat risk 2/10 · Minimal
- Hot days now (above 98°F)
- 7 days/yr
- Hot days in 30 yrs
- 14 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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 +11.4/15.0
- Cash flow +7.8/30.0
- Schools +4.2/10.0
- Rent growth +4.0/5.0
- Livability +4.0/5.0
- 1% rule +3.7/10.0
- Condition / age +2.5/5.0
- DSCR +1.9/10.0
- Appreciation +0.0/10.0
$264,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Beautifully updated home located in a desirable neighborhood with scenic bike pathways and close proximity to the lake. This move-in-ready property features a refreshed kitchen with a new sink, garbage disposal, and microwave, along with fresh paint throughout the entire home. Additional updates include new lighting fixtures, a ceiling fan, and updated faucets in both the kitchen and bathroom. The bathroom has been enhanced with a new vanity top and sink, adding a modern touch. Enjoy the convenience of nearby outdoor amenities, including biking trails and easy access to the lake—perfect for relaxing or staying active. This home offers a great balance of comfort, updates, and location.
Key facts
- Garbage disposal
- Fresh paint
- New sink
Tags
Property features AI
Finance
- Other: Lot size approximately 0.1 acres; Above-grade finished area 1,344 (living area 1,344); main level finished area 1,300; Directions: West on Bass Lake Rd to south on Lawndale. West on 69th Place N to 2nd left and south to home
- HOA & community: HOA managed by Property Maintenance Management Partners; HOA fee $362 per month (includes lawn care, professional management, snow removal)
Exterior
- Parking: 2-car garage
- Utilities: City water (in street); City sewer (connected; in street); Natural gas
- Home design: Attached residential property; Two levels
- Construction: Asphalt pitched roof (age over 8 years); Foundation: Other
- Exterior features: Other exterior features; City street frontage
Interior
- Kitchen: Kitchen (main level)
- Bedrooms: 2 bedrooms (upper level)
- Bathrooms: 1 full bath; 1 half bath
- Heating & cooling: Forced air heating; Central air conditioning
- Interior features: Deck (main level); Dining room (main level); Living room (main level); Loft (upper level); 2nd floor laundry; Basement: Other
- Laundry & utility: Upper-level (2nd floor) laundry
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $265k.
Deal economics
- At list price, monthly cash flow is $-295 ($-4k/yr) — negative.
- To cash-flow at today's rent, offer at most $213k (19.7% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $230k (13.2% below list).
- Recommended offer: $213k (19.7% below list) — sets the bar for cash-flow.
- Cap rate 5.0% vs local median 3.4% in Maple Grove — 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 81/100 on livability (#54 in MN, #1,353 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, housing A+; Watch: amenities D, cost of living D.
- Osseo Public School District (suburban): math 42% / reading 51% proficiency, ranked #129 of 301 in MN (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents rising fast (+5.9%/yr); 300 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 4,651 units permitted in Hennepin County in 2024 (2,443 in 5+ unit buildings).
- This rent is only 18% of the median local income ($154k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.
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.
Negotiation context
- Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
- 3 sale attempts 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 $205k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Questions for the listing agent
- 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?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are A-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?
- 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?
- 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.
- 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.
- 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
- 0.87% ✗
- Cap rate
- 4.95%
- Cash-on-cash
- -4.78%
- DSCR
- 0.79
- GRM
- 9.6
CMA / ARV
- ARV (median comp)
- $290,112
- List price
- $264,900
- Delta
- -7.97%
- Verdict
- FAIR
- Comps
- 4 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 5.86% rent growth · sell at horizon
- IRR
- -20.6%
- Equity multiple
- 0.26×
- Total profit
- $-54,730
- Equity at exit
- $39,497
- IRR
- -7.8%
- Equity multiple
- 0.44×
- Total profit
- $-41,439
- Equity at exit
- $22,904
Cash invested: $74,172 (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
ZIP-level market 55311
- Rents YoY
- 5.9%
- Active inventory
- 300
- Price-to-rent
- 9.6×
Monthly cashflow live
- Estimated rent
- $2,298 high interval (Pro) →
- Mortgage (P&I)
- −$1,389
- Tax from tax record
- −$250 /mo · $2,995/yr
- Insurance
- −$110
- HOA
- −$362
- Vacancy / Maint / Mgmt
- −$483
- Net cashflow
- $-295
Break-even live
Sensitivity live
| Price | -10% $-145 | -5% $-220 | +0% $-295 | +5% $-370 | +10% $-445 |
|---|---|---|---|---|---|
| Rent | -10% $-477 | -5% $-386 | +0% $-295 | +5% $-205 | +10% $-114 |
| Rate | -1.0pp $-162 | -0.5pp $-228 | base $-295 | +0.5pp $-364 | +1.0pp $-434 |
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
- $66,225
- Closing costs
- $7,947
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 17602 68th Pl N Maple Grove, MN | 2.0 | 2.5 | 1563 | $2,195 | $1.40 | 5d | 1 | 0.09mi |
| 6708 Narcissus Ln N Maple Grove, MN | 3.0 | 2.5 | 1563 | $2,550 | $1.63 | 24d | 1 | 0.30mi |
| 7148 Brockton Ln N Maple Grove, MN | 2.0–3.0 | 2.0 | 1309 | $2,135 | $1.63 | 0d | 8 | 0.93mi |
| 6876 Vicksburg Ln N Maple Grove, MN | 2.0–3.0 | 1.5 | 1110 | $2,000 | $1.80 | 0d | 6 | 1.11mi |
| 17050 78th Pl N Maple Grove, MN | 3.0 | 3.0 | 1628 | $2,399 | $1.47 | 44d | 1 | 1.19mi |
HOA detail condo
- Monthly dues
- $362 · $4,344/yr
- Likely covers
- trash
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 22 events
-
2026-06-19pricedays on market $264,900 Active 1 DOM
-
2026-06-18days on market $267,000 Active 48 DOM
-
2026-06-17days on market $267,000 Active 47 DOM
-
2026-06-16days on market $267,000 Active 46 DOM
-
2026-06-15days on market $267,000 Active 45 DOM
-
2026-06-13pricedays on market $267,000 Active 43 DOM
-
2026-06-09days on market $269,000 Active 39 DOM
-
2026-06-08days on market $269,000 Active 38 DOM
-
2026-06-07days on market $269,000 Active 37 DOM
-
2026-06-04days on market $269,000 Active 34 DOM
-
2026-06-03days on market $269,000 Active 33 DOM
-
2026-06-02days on market $269,000 Active 32 DOM
-
2026-06-01days on market $269,000 Active 31 DOM
-
2026-05-31days on market $269,000 Active 30 DOM
-
2026-05-11price $269,000 701-char remark
-
2026-05-01$274,999 Active 701-char remark
-
2026-05-01historical
-
2026-04-14status Active
-
2026-04-13price $285,000
-
2026-04-12$299,000 Active
-
2026-04-08historical
-
2018-07-11soldstatus $205,000
ⓘ 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
- $2,995 · $250/mo
- Projected year-2 tax
- $2,995 · $250/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
- $27,581
- − Mortgage interest
- −$14,839
- − Property taxes
- −$2,995
- − Insurance
- −$1,324
- − Repairs & maintenance
- −$2,206
- − Management
- −$2,206
- − HOA
- −$4,344
- − Depreciation
- −$7,706
- Taxable loss
- −$8,041
- Est. tax savings @ 24.0%
- +$1,930
- After-tax cash flow
- $-1,615/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
- Osseo Public School District
- NCES district ID
- 2725200
- Math proficiency
- 42% ▼ -7.00%
- Reading proficiency
- 51% ▼ -4.00%
- Median HH income
- $76,168
- Composite
- 42.35/100
- National rank
- #3250
- State rank
- #129 of 301 in MN
Livability — Maple Grove
- Score
- 81/100
- State rank
- #54
- US rank
- #1353
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Maple Grove, MN
- County
- Hennepin County · 1,150,272 people
- City population
- 77,762
- Metro
- Minneapolis-St. Paul-Bloomington, MN-WI
- Population (ZIP)
- 38,472
- Household income
- $153,568
- Rent vs Own
- Severe rent burden
- 497.0
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 (80%)
- Race & ethnicity
- White 80% Asian 8% Black 7% Two or more races 3% Hispanic / Latino 1%
- Common ancestry
- Portuguese 12% Lithuanian 4% Romanian 4%
- Foreign-born
- 12% · Canada, Vietnam, South Korea
- Languages at home
- 87% English-only · Other Indo-European 3% Vietnamese 1% Chinese 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
- ▼ -181.69%
- Current HPI
- 213.3896
- Rent YoY
- ▲ 5.86%
- 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 |
|---|---|---|
| Healthcare | 2 | $407B |
|
||
| Retail | 2 | $150B |
|
||
| Consumer Goods | 2 | $32B |
|
||
| Industrial Machinery | 2 | $6B |
|
||
| Agriculture | 1 | $40B |
|
||
| Healthcare / Medical Devices | 1 | $32B |
|
||
Price history
+30.2% since first listed10 events — show timeline
- 2026-06-18 Listing Removed — NORTHSTARMLS as Distributed by MLS Grid
- 2026-06-10 Price Changed $267,000 NORTHSTARMLS as Distributed by MLS Grid
- 2026-05-11 Price Changed $269,000 NORTHSTARMLS as Distributed by MLS Grid
- 2026-05-01 Listing Removed — NORTHSTARMLS as Distributed by MLS Grid
- 2026-05-01 Listed $274,999 NORTHSTARMLS as Distributed by MLS Grid
- 2026-04-14 Relisted — NORTHSTARMLS as Distributed by MLS Grid
- 2026-04-13 Price Changed $285,000 NORTHSTARMLS as Distributed by MLS Grid
- 2026-04-12 Listed $299,000 NORTHSTARMLS as Distributed by MLS Grid
- 2026-04-08 Coming Soon — NORTHSTARMLS as Distributed by MLS Grid
- 2018-07-11 Sold (Public Records) $205,000 Public Records
Property tax history
+2.9%/yrLatest (2025): $2,995 · +2.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…