CashFlowRE
Sign in Sign up
3241 Cedar Ave S Triplex
B Composite 70.97
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.9/5.0
  • Rent growth +3.6/5.0
  • Schools +3.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$399,900

3241 Cedar Ave S · Minneapolis, MN 55407
5 bd · 3.0 ba · 3,087 sqft · MultiFamily public records · 18 Days on market
Built 1898 6,098 sqft lot

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks

Unique Triplex with 3 units fully occupied and eligible for FHA loan assumption for an owner-occupant! Enjoy the peaceful backyard that is fully enclosed with a wooden fence and features a patio. Perfect for dog owners. This building has plenty of space including a partially finished full basement, a 12x12 flex room in the backyard and a workshop attached to garage. Units have been nicely maintained and are rent ready! This is the perfect spot for an owner who would like to cut their living expenses by occupying 1 unit. $3725.00 gross monthly rents. Front unit adjacent to the street is licensed as an accessory dwelling unit.

Key facts

  • 12x12 flex room
  • Fully enclosed
  • Peaceful backyard

Tags

PEACEFUL BACKYARDFULLY ENCLOSEDWOODEN FENCEPATIO12X12 FLEX ROOMWORKSHOP ATTACHED TO GARAGE

Property features AI

Finance

  • Other: Property type: Triplex (residential income); Above-grade finished area 3,000 sq ft; total living area reported as 3,000; Building total area 3,690; below-grade area 690; Lot dimensions approximately 50x125 (6,098 sq ft)
  • Financial info: Owner pays fuel, repairs, sewer, taxes, trash collection, and water; Tenant pays electricity; Mortgage type reported as FHA
  • HOA & community: Association amenities: Deck

Exterior

  • Parking: Concrete parking; One garage space (20x20, 7' door height, 16' door width); Each unit listed with 1 parking space
  • Utilities: City water connected; City sewer connected; Electric with circuit breakers; Natural gas fuel
  • Home design: Residential income property (triplex); Two levels; Not owner-occupied
  • Construction: Concrete construction materials; Block foundation; Foundation dimensions 30x23; Foundation area 690; Asphalt flat roof (over 8 years old)
  • Exterior features: Stucco exterior; Deck/patio; Full wood fencing; Light tree coverage on lot; City street frontage; public maintained road

Interior

  • Kitchen: Each unit includes dishwasher, range, and refrigerator
  • Bedrooms: 5 bedrooms total; Unit breakdown: one 1-bedroom unit, two 2-bedroom units
  • Flooring: Hardwood floors in one unit
  • Bathrooms: Each unit has 1 full bathroom
  • Heating & cooling: Baseboard heating; Boiler heating; No central cooling (units reported as having no cooling system)
  • Interior features: Block basement; Community room and other shared rooms
  • Laundry & utility: Laundry located in basement

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 × 5-bed/3.0-bath units multifamily listed at $400k.

Deal economics

  • At list price, monthly cash flow is $2k ($28k/yr) — positive. Per door: $774/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($7k rent vs $400k).
  • Recommended offer: $394k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.3% 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.
  • Zoned schools: Cityview Elementary (math 2% / reading 2%, grade F, #856 of 857 statewide, top 100%, 200 students, 88% FRL); South High (reading 75%, 1,466 students, 66% FRL) — zoned schools average 77% FRL vs 58% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 2% at this address vs 40% district-wide (-38 pts) — the specific schools serving this property underperform the Minneapolis Public School District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+4.3%/yr); 146 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 4,651 units permitted in Hennepin County in 2024 (2,443 in 5+ unit buildings).
  • At $6,531/mo this rent would consume 100% of the median local household income ($78k/yr) (locally 1583% 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 $12k 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 + 4.3% rent growth), your $112k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($394k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 23y ago 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.

Risks & watch-outs

  • Watch-outs: built in 1898 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $393,901 (1.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1898 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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
1.63%
Cap rate
13.26%
Cash-on-cash
24.88%
DSCR
2.11
GRM
5.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.3% rent growth · sell at horizon

5-year hold
IRR
19.8%
Equity multiple
1.82×
Total profit
$91,858
Equity at exit
$59,626
10-year hold
IRR
29.0%
Equity multiple
3.75×
Total profit
$307,431
Equity at exit
$34,576

Cash invested: $111,972 (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 55407

Rents YoY
4.3%
Active inventory
146
Price-to-rent
15.3×

Monthly cashflow live

Estimated rent
$6,531 medium interval (Pro) →
Mortgage (P&I)
$2,097
Tax from tax record
$574 /mo · $6,890/yr
Insurance
$167
HOA
$0
Vacancy / Maint / Mgmt
$1,372
Net cashflow
$2,322

Break-even live

Break-even rent $3,592
Max offer price $399,900
Occupancy floor 59%

Sensitivity live

Price -10% $2,548 -5% $2,435 +0% $2,322 +5% $2,208 +10% $2,095
Rent -10% $1,806 -5% $2,064 +0% $2,322 +5% $2,580 +10% $2,838
Rate -1.0pp $2,523 -0.5pp $2,423 base $2,322 +0.5pp $2,218 +1.0pp $2,113

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $6,531

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
$99,975
Closing costs
$11,997
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
220 E 27th St #1 Minneapolis, MN 4.0 1.0 2516 $3,100 $1.23 20d 1 1.48mi

Listing history 11 events

  1. 2026-06-21
    days on market $399,900 Active 18 DOM
  2. 2026-06-18
    days on market $399,900 Active 15 DOM
  3. 2026-06-17
    days on market $399,900 Active 14 DOM
  4. 2026-06-16
    days on market $399,900 Active 13 DOM
  5. 2026-06-15
    days on market $399,900 Active 12 DOM
  6. 2026-06-13
    days on market $399,900 Active 10 DOM
  7. 2026-06-09
    days on market $399,900 Active 6 DOM
  8. 2026-06-08
    days on market $399,900 Active 5 DOM
  9. 2026-06-07
    days on market $399,900 Active 4 DOM
  10. 2026-06-04
    remarks 632-char remark
  11. 2026-06-04
    listed $399,900 Active 1 DOM

ⓘ 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
$6,890 · $574/mo
Projected year-2 tax
$6,890 · $574/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 · 2 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
$78,372
− Mortgage interest
−$22,401
− Property taxes
−$6,890
− Insurance
−$2,000
− Repairs & maintenance
−$6,270
− Management
−$6,270
− Depreciation
−$11,633
Taxable income
$22,909
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,498
After-tax cash flow
$22,361/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)
37,667
Household income
$78,464
Rent vs Own
41.1% rent · 58.9% own
Severe rent burden
1583.0

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 0.66)
Race & ethnicity
White 50% Hispanic / Latino 23% Black 18% Two or more races 10% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Portuguese 8% Romanian 3% Lithuanian 2%
Foreign-born
18% · Canada, Jamaica
Languages at home
68% English-only · Spanish 20% 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
▼ -211.97%
Current HPI
292.0322
Rent YoY
▲ 4.30%
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

+300.3% since first listed
32 events — show timeline
  • 2026-06-03 Listed $399,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-09-01 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2024-07-19 Price Changed $389,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-05-22 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2024-03-23 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2024-03-13 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2024-01-25 Listed $399,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-01-24 Coming Soon NORTHSTARMLS as Distributed by MLS Grid
  • 2023-09-02 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2023-07-14 Price Changed $395,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-06-23 Price Changed $400,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-06-23 Listed $4,000,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-08-17 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2022-08-02 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2022-08-01 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2022-07-06 Price Changed $410,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-05-08 Price Changed $420,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-02-03 Listed $460,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-04-02 Sold (Public Records) $382,000 Public Records
  • 2018-03-28 Sold (MLS) $382,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-02-23 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2018-02-13 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2017-11-03 Listed $399,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-10-23 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2016-07-27 Price Changed $359,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-06-18 Price Changed $375,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-05-23 Listed $385,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-08-27 Sold (Public Records) $300,000 Public Records
  • 2003-08-27 Sold (MLS) $300,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-07-15 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2003-05-30 Listed $305,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1998-06-10 Sold (Public Records) $99,900 Public Records

Property tax history

-0.0%/yr

Latest (2025): $6,890 · +16.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…