16 bd · 16.0 ba ·
2,938 sqft ·
Built 1890
· MultiFamily
· Active
· 158 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$5,423/mo
Mortgage (P&I)
−$1,704
Tax + insurance
−$657
HOA
−$0
Vac / Maint / Mgmt
−$1,139
Net cashflow
$1,924/mo
Annual
$23,084/yr
Cap rate
13.40%
Cash-on-cash
25.37%
DSCR
2.13
1% rule
1.67%
Cash to close
$90,972
Investor read
This is a 4 × 1-bed/1-bath units multifamily listed at $325k. Condition is rated fair.
At list price, monthly cash flow is $2k ($23k/yr) — positive. Per door: $481/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($5k rent vs $325k).
It's been on market 158 days — a 12% lower offer ($286k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $286k (12.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
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: Waite Park Elementary (math 42% / reading 57%, grade D, #423 of 857 statewide, top 55%, 274 students, 31% FRL); Northeast Middle (math 13% / reading 31%, grade F, #225 of 258 statewide, top 89%, 501 students, 65% FRL); Edison High (math 24% / reading 50%, grade F, #282 of 471 statewide, top 63%, 896 students, 76% FRL) — zoned schools at 57% FRL track the district average.
Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: Rents rising fast (+5.2%/yr); 256 active listings in the ZIP; 2 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).
Hennepin County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
2 sale attempts since 3y ago; this cycle's ask has dropped $84k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $84k; list at $325k implies a 285% gain — meaningful room to come down on a strong offer.
At projected returns (-3.0% appreciation + 5.2% rent growth), your $91k cash investment doubles in ~5 years — after that, you're playing with house money.
Cap rate 13.4% vs local median 3.2% 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.
This rent per unit is only 16% of the median local income ($99k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.
Questions for listing agent
It's been on market 158 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
Repairs flagged (vision-AI assessment)
Major: Kitchen cabinets
— Older cabinets with visible wear and tear.
Major: Bathroom fixtures
— Outdated and worn-out fixtures.
Major: Exterior paint
— Needs repainting to improve curb appeal.
CashFlowRE · CFR-GZE8DHBMBDCP0T
· Data 19 h agocashflowre.app · 2026-05-29