CashFlowRE
Sign in Sign up
17565 69th Pl N
D- Composite 39.5
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

17565 69th Pl N · Maple Grove, MN 55311
2 bd · 2.0 ba · 1,344 sqft · Condo public records · 1 Days on market
Built 2004 $197/sqft · 9% below area Est $290k · 9% under $362/mo HOA · 16% of rent

🖨 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

UPDATED KITCHENNEW SINKGARBAGE DISPOSALNEW MICROWAVEFRESH PAINTNEW LIGHTING FIXTURES

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

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 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.
Recommended offer $212,715 (19.7% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. 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?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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

5-year hold
IRR
-20.6%
Equity multiple
0.26×
Total profit
$-54,730
Equity at exit
$39,497
10-year hold
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
2024 reforms strengthened tenant protections; ramsey/hennepin courts paced moderate to slow.

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

Break-even rent $2,672
Max offer price $212,715
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-19
    pricedays on marketlisting id $264,900 Active 1 DOM
  2. 2026-06-18
    days on market $267,000 Active 48 DOM
  3. 2026-06-17
    days on market $267,000 Active 47 DOM
  4. 2026-06-16
    days on market $267,000 Active 46 DOM
  5. 2026-06-15
    days on market $267,000 Active 45 DOM
  6. 2026-06-13
    pricedays on market $267,000 Active 43 DOM
  7. 2026-06-09
    days on market $269,000 Active 39 DOM
  8. 2026-06-08
    days on market $269,000 Active 38 DOM
  9. 2026-06-07
    days on market $269,000 Active 37 DOM
  10. 2026-06-04
    days on market $269,000 Active 34 DOM
  11. 2026-06-03
    days on market $269,000 Active 33 DOM
  12. 2026-06-02
    days on market $269,000 Active 32 DOM
  13. 2026-06-01
    days on market $269,000 Active 31 DOM
  14. 2026-05-31
    days on market $269,000 Active 30 DOM
  15. 2026-05-11
    price $269,000 701-char remark
  16. 2026-05-01
    listed $274,999 Active 701-char remark
  17. 2026-05-01
    historical
  18. 2026-04-14
    status Active
  19. 2026-04-13
    price $285,000
  20. 2026-04-12
    listed $299,000 Active
  21. 2026-04-08
    historical
  22. 2018-07-11
    soldstatus $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
combined federal + state — saved on this device
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

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

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
13.3% rent · 86.7% 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

Price history

+30.2% since first listed
10 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%/yr

Latest (2025): $2,995 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…