CashFlowRE
Sign in Sign up
1442 Cleveland St
D Composite 43.12
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 +12.7/30.0
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • 1% rule +4.4/10.0
  • Livability +4.0/5.0
  • DSCR +3.8/10.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$245,000

1442 Cleveland St · Anoka, MN 55303
3 bd · 1.0 ba · 1,432 sqft · Townhouse public records · 24 Days on market
Built 1987 2,700 sqft lot $262/mo HOA · 11% of rent

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

Listing remarks

Welcome home to this 3-bedroom, 2-bathroom home with a 2-car garage tucked into a convenient Anoka location! The main level offers an inviting layout with a spacious living room, abundant natural light, and a kitchen that flows seamlessly into the dining area — perfect for everyday living and entertaining. Step outside to the patio where you can relax and enjoy peaceful pond views, frequent wildlife sightings, and a private outdoor setting. Located just minutes from parks, walking trails, shopping, restaurants, and all the charm of downtown Anoka, this home offers both comfort and convenience. Enjoy easy access to the Rum River, local community events, Riverdale shopping, and nearby s

Key facts

  • $262 HOA
  • 2 garage spots
  • Built 1987

Property features AI

Finance

  • HOA & community: Part of Anoka Meadows Townhome Association; Monthly association fee of $262; HOA covers hazard insurance, lawn care, grounds maintenance, professional management, and snow removal

Exterior

  • Parking: Attached garage with 2 spaces (garage approx. 22x20)
  • Utilities: City water connected; City sewer connected; Natural gas; Electric with circuit breakers
  • Home design: Residential attached property; One and one-half levels; Slab foundation; Common lot dimensions
  • Construction: Frame construction; Roof older than 8 years; Foundation: slab
  • Exterior features: Vinyl exterior; Patio; No fencing; Irregular lot; City street frontage; Publicly maintained road

Interior

  • Kitchen: Range; Refrigerator; Dishwasher
  • Bedrooms: Three bedrooms (all on the upper level)
  • Bathrooms: One full bathroom (upper level); One half bathroom (main level)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Open living room; Dining area combined with kitchen; Main floor half bathroom; Upper level full bathroom; Main floor patio access
  • Laundry & utility: Main level laundry room; Washer and dryer included; Gas water heater

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 townhouse listed at $245k.

Deal economics

  • At list price, monthly cash flow is $-25 ($-304/yr) — negative.
  • To cash-flow at today's rent, offer at most $241k (1.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $230k (6.2% below list).
  • Recommended offer: $230k (6.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.4% in Anoka — 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 79/100 on livability (#102 in MN, #2,300 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, cost of living B+; Watch: amenities D+, health & safety F.
  • Anoka-Hennepin Public School District (suburban): math 49% / reading 55% proficiency, ranked #71 of 301 in MN (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Wilson Elementary (math 38% / reading 49%, grade F, #569 of 857 statewide, top 67%, 560 students, 55% FRL); Anoka Middle School For The Arts (math 39% / reading 44%, grade F, #138 of 258 statewide, top 55%, 1,678 students, 44% FRL); Anoka High School (math 26% / reading 63%, grade F, #189 of 471 statewide, top 44%, 2,322 students, 36% FRL) — zoned schools average 45% FRL vs 24% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.3%/yr); 346 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 1,083 units permitted in Anoka County in 2024 (134 in 5+ unit buildings).

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.
  • Anoka County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($241k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $161k; list at $245k implies a 52% gain — meaningful room to come down on a strong offer.
Recommended offer $229,844 (6.2% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.94%
Cap rate
6.17%
Cash-on-cash
-0.44%
DSCR
0.98
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.31% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.44×
Total profit
$-38,119
Equity at exit
$36,530
10-year hold
IRR
-4.5%
Equity multiple
0.68×
Total profit
$-21,826
Equity at exit
$21,183

Cash invested: $68,600 (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 55303

Rents YoY
4.3%
Active inventory
346
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,298 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$192 /mo · $2,306/yr
Insurance
$102
HOA
$262
Vacancy / Maint / Mgmt
$483
Net cashflow
$-25

Break-even live

Break-even rent $2,331
Max offer price $240,526
Occupancy floor 96%

Sensitivity live

Price -10% $113 -5% $44 +0% $-25 +5% $-95 +10% $-164
Rent -10% $-207 -5% $-116 +0% $-25 +5% $65 +10% $156
Rate -1.0pp $98 -0.5pp $37 base $-25 +0.5pp $-89 +1.0pp $-153

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
$61,250
Closing costs
$7,350
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13752 Round Lake Blvd NW Unit 1 Andover, MN 3.0 1.0 1146 $2,525 $2.20 19d 1 0.56mi
3130 Northdale Blvd NW Minneapolis, MN 2.0 1.0–2.0 958 $2,619 $2.73 0d 18 1.46mi

HOA detail

Monthly dues
$262 · $3,144/yr

Listing history 17 events

  1. 2026-06-21
    days on market $245,000 Active 24 DOM
  2. 2026-06-18
    days on market $245,000 Active 21 DOM
  3. 2026-06-17
    days on market $245,000 Active 20 DOM
  4. 2026-06-16
    days on market $245,000 Active 19 DOM
  5. 2026-06-15
    days on market $245,000 Active 18 DOM
  6. 2026-06-13
    days on market $245,000 Active 16 DOM
  7. 2026-06-13
    statusdays on market $245,000 Active 15 DOM
  8. 2026-06-09
    days on market $245,000 Contingent - Inspection 12 DOM
  9. 2026-06-08
    days on market $245,000 Contingent - Inspection 11 DOM
  10. 2026-06-07
    statusdays on market $245,000 Contingent - Inspection 10 DOM
  11. 2026-06-04
    days on market $245,000 Active 7 DOM
  12. 2026-06-03
    days on market $245,000 Active 6 DOM
  13. 2026-06-02
    days on market $245,000 Active 5 DOM
  14. 2026-06-01
    days on market $245,000 Active 4 DOM
  15. 2026-05-31
    days on market $245,000 Active 3 DOM
  16. 2026-05-22
    historical $245,000
  17. 2026-04-30
    soldstatus $161,000

ⓘ 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
$2,306 · $192/mo
Projected year-2 tax
$2,525 · $210/mo
Expected delta
+$219/yr (+$18/mo · 9.5%)

ⓘ 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 2 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
$27,581
− Mortgage interest
−$13,724
− Property taxes
−$2,306
− Insurance
−$1,225
− Repairs & maintenance
−$2,207
− Management
−$2,207
− HOA
−$3,144
− Depreciation
−$7,127
Taxable loss
−$4,358
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,046
After-tax cash flow
$742/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
Anoka-Hennepin Public School District
NCES district ID
2703180
Math proficiency
49% ▼ -14.00%
Reading proficiency
55% ▼ -10.00%
Median HH income
$73,837
Composite
46.7/100
National rank
#2400
State rank
#71 of 301 in MN

Livability — Anoka

Score
79/100
State rank
#102
US rank
#2300

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anoka, MN
County
Anoka County · 277,116 people
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
52,614
Household income
$102,986
Rent vs Own
24.2% rent · 75.8% own
Severe rent burden
1060.0

Population outlook (Anoka County) Hauer SSP2

Today (2025)
375,223 people
By 2030
387,850 · +3.4%
By 2040
407,239 · +8.5%
By 2050
417,541 · +11.3%
By 2075
448,447 · +19.5%
By 2100
464,954 · +23.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 7% Two or more races 6% Hispanic / Latino 4% Asian 3%
Common ancestry
Portuguese 12% Romanian 5% Lithuanian 4%
Foreign-born
7% · Canada, South Korea, Vietnam
Languages at home
92% English-only · Other Asian/Pacific 2% Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · Anoka

2024 margin
Toss-up / Even · D 46.6% · R 51.0% · Other 2.4%
2008→2024 swing
-2.0pp toward R · 2008: -2.4pp · 2024: -4.4pp
All cycles
2024: R+4.4 2020: R+1.9 2016: R+9.7 2012: R+2.6 2008: R+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -273.26%
Current HPI
251.4034
Rent YoY
▲ 4.31%
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

+52.2% since first listed
2 events — show timeline
  • 2026-05-22 Coming Soon $245,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-30 Sold (Public Records) $161,000 Public Records

Property tax history

+5.6%/yr

Latest (2026): $2,306 · +9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…