CashFlowRE
Sign in Sign up
334 Lakeview Ave
C+ Composite 62.09
Why this score? — see what drove the C+ 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 +23.6/30.0
  • 1% rule +8.3/10.0
  • DSCR +7.6/10.0
  • ARV discount +7.5/15.0
  • Schools +6.3/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$217,500

334 Lakeview Ave · Long Lake, MN 55356
2 bd · 1.5 ba · 1,255 sqft · Townhouse public records · 62 Days on market
Built 1978 4,356 sqft lot $425/mo HOA · 15% of rent ↓ 49% since listing

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

Listing remarks MLS

This charming 2-story townhome offers a versatile layout with spacious living across three levels. The main floor welcomes you with a bright living room featuring a cozy fireplace, a galley kitchen, and a convenient half bathroom. Upstairs, you’ll find two bedrooms including a spacious owner's suite and a full bathroom. The lower level expands your living options with a huge bedroom that could serve as a guest suite, office, or additional living space. A well-designed home that combines comfort, functionality, and flexibility!

Key facts

  • $425 HOA
  • Garage
  • Built 1978

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/1.5-bath townhouse listed at $218k.

Deal economics

  • At list price, monthly cash flow is $412 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $218k).
  • Recommended offer: $204k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 76/100 on livability (#157 in MN, #3,439 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, commute A+, housing A+; Watch: cost of living C-, amenities F, health & safety F.
  • Orono Public School District (rural): math 65% / reading 73% proficiency, ranked #9 of 301 in MN (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 5% free/reduced lunch — higher-income household profile.
  • Market conditions: 56 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 1d 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).

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.
  • Hennepin County population projected at +30% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $25k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $168k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $204,450 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 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
1.33%
Cap rate
8.56%
Cash-on-cash
8.11%
DSCR
1.36
GRM
6.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-3.8%
Equity multiple
0.86×
Total profit
$-8,763
Equity at exit
$32,430
10-year hold
IRR
6.0%
Equity multiple
1.45×
Total profit
$27,215
Equity at exit
$18,805

Cash invested: $60,900 (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 55356

Home prices YoY
-32.6%
Active inventory
56
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$2,887 medium interval (Pro) →
Mortgage (P&I)
$1,141
Tax from tax record
$213 /mo · $2,559/yr
Insurance
$91
HOA
$425
Vacancy / Maint / Mgmt
$606
Net cashflow
$412

Break-even live

Break-even rent $2,366
Max offer price $217,500
Occupancy floor 81%

Sensitivity live

Price -10% $535 -5% $473 +0% $412 +5% $350 +10% $288
Rent -10% $183 -5% $298 +0% $412 +5% $526 +10% $640
Rate -1.0pp $521 -0.5pp $467 base $412 +0.5pp $355 +1.0pp $298

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
$54,375
Closing costs
$6,525
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
520 Virginia Ave Long Lake, MN 1.0–2.0 1.0–2.0 958 $3,015 $3.15 0d 22 0.28mi
58 Inglewood St Unit NA Long Lake, MN 2.0 1.0 1002 $2,495 $2.49 0d 1 0.42mi
2434 N Blossom Cir Unit n/a Orono, MN 3.0 2.5 1825 $3,100 $1.70 6d 1 0.78mi

HOA detail

Monthly dues
$425 · $5,100/yr

Listing history 34 events

  1. 2026-05-20
    status Pending 538-char remark
    Show marketing remark (538 chars)

    This charming 2-story townhome offers a versatile layout with spacious living across three levels. The main floor welcomes you with a bright living room featuring a cozy fireplace, a galley kitchen, and a convenient half bathroom. Upstairs, you’ll find two bedrooms including a spacious owner's suite and a full bathroom. The lower level expands your living options with a huge bedroom that could serve as a guest suite, office, or additional living space. A well-designed home that combines comfort, functionality, and flexibility!

  2. 2026-05-11
    historical Contingent - Inspection 538-char remark
    Show marketing remark (538 chars)

    This charming 2-story townhome offers a versatile layout with spacious living across three levels. The main floor welcomes you with a bright living room featuring a cozy fireplace, a galley kitchen, and a convenient half bathroom. Upstairs, you’ll find two bedrooms including a spacious owner's suite and a full bathroom. The lower level expands your living options with a huge bedroom that could serve as a guest suite, office, or additional living space. A well-designed home that combines comfort, functionality, and flexibility!

  3. 2026-05-07
    price $217,500 538-char remark
    Show marketing remark (538 chars)

    This charming 2-story townhome offers a versatile layout with spacious living across three levels. The main floor welcomes you with a bright living room featuring a cozy fireplace, a galley kitchen, and a convenient half bathroom. Upstairs, you’ll find two bedrooms including a spacious owner's suite and a full bathroom. The lower level expands your living options with a huge bedroom that could serve as a guest suite, office, or additional living space. A well-designed home that combines comfort, functionality, and flexibility!

  4. 2026-05-01
    price $222,500 538-char remark
    Show marketing remark (538 chars)

    This charming 2-story townhome offers a versatile layout with spacious living across three levels. The main floor welcomes you with a bright living room featuring a cozy fireplace, a galley kitchen, and a convenient half bathroom. Upstairs, you’ll find two bedrooms including a spacious owner's suite and a full bathroom. The lower level expands your living options with a huge bedroom that could serve as a guest suite, office, or additional living space. A well-designed home that combines comfort, functionality, and flexibility!

  5. 2026-04-23
    price $227,400 538-char remark
    Show marketing remark (538 chars)

    This charming 2-story townhome offers a versatile layout with spacious living across three levels. The main floor welcomes you with a bright living room featuring a cozy fireplace, a galley kitchen, and a convenient half bathroom. Upstairs, you’ll find two bedrooms including a spacious owner's suite and a full bathroom. The lower level expands your living options with a huge bedroom that could serve as a guest suite, office, or additional living space. A well-designed home that combines comfort, functionality, and flexibility!

  6. 2026-04-16
    price $229,900 538-char remark
    Show marketing remark (538 chars)

    This charming 2-story townhome offers a versatile layout with spacious living across three levels. The main floor welcomes you with a bright living room featuring a cozy fireplace, a galley kitchen, and a convenient half bathroom. Upstairs, you’ll find two bedrooms including a spacious owner's suite and a full bathroom. The lower level expands your living options with a huge bedroom that could serve as a guest suite, office, or additional living space. A well-designed home that combines comfort, functionality, and flexibility!

  7. 2026-04-10
    price $234,900 538-char remark
    Show marketing remark (538 chars)

    This charming 2-story townhome offers a versatile layout with spacious living across three levels. The main floor welcomes you with a bright living room featuring a cozy fireplace, a galley kitchen, and a convenient half bathroom. Upstairs, you’ll find two bedrooms including a spacious owner's suite and a full bathroom. The lower level expands your living options with a huge bedroom that could serve as a guest suite, office, or additional living space. A well-designed home that combines comfort, functionality, and flexibility!

  8. 2026-03-26
    price $239,400 538-char remark
    Show marketing remark (538 chars)

    This charming 2-story townhome offers a versatile layout with spacious living across three levels. The main floor welcomes you with a bright living room featuring a cozy fireplace, a galley kitchen, and a convenient half bathroom. Upstairs, you’ll find two bedrooms including a spacious owner's suite and a full bathroom. The lower level expands your living options with a huge bedroom that could serve as a guest suite, office, or additional living space. A well-designed home that combines comfort, functionality, and flexibility!

  9. 2026-03-18
    listed $242,400 Active 538-char remark
    Show marketing remark (538 chars)

    This charming 2-story townhome offers a versatile layout with spacious living across three levels. The main floor welcomes you with a bright living room featuring a cozy fireplace, a galley kitchen, and a convenient half bathroom. Upstairs, you’ll find two bedrooms including a spacious owner's suite and a full bathroom. The lower level expands your living options with a huge bedroom that could serve as a guest suite, office, or additional living space. A well-designed home that combines comfort, functionality, and flexibility!

  10. 2026-03-18
    historical
    Show marketing remark (538 chars)

    This charming 2-story townhome offers a versatile layout with spacious living across three levels. The main floor welcomes you with a bright living room featuring a cozy fireplace, a galley kitchen, and a convenient half bathroom. Upstairs, you’ll find two bedrooms including a spacious owner's suite and a full bathroom. The lower level expands your living options with a huge bedroom that could serve as a guest suite, office, or additional living space. A well-designed home that combines comfort, functionality, and flexibility!

  11. 2026-03-05
    price $244,900
  12. 2026-03-04
    status Active
  13. 2026-02-20
    status Pending
  14. 2026-02-04
    historical Contingent - Inspection
  15. 2026-01-30
    price $247,400
  16. 2026-01-09
    historical
  17. 2026-01-08
    listed $249,900 Active
  18. 2025-12-18
    price $241,000
  19. 2025-12-10
    price $242,500
  20. 2025-11-19
    price $244,000
  21. 2025-11-12
    price $245,500
  22. 2025-11-05
    price $247,000
  23. 2025-10-29
    price $248,500
  24. 2025-10-23
    price $249,900
  25. 2025-10-15
    price $254,900
  26. 2025-10-09
    price $264,900
  27. 2025-10-02
    price $274,900
  28. 2025-10-01
    soldstatus $168,000
  29. 2025-09-19
    listed $279,900 Active
  30. 2005-11-23
    soldstatus $179,000
  31. 2002-09-09
    soldstatus $151,410
  32. 2001-08-01
    soldstatus $141,500
  33. 1999-09-07
    soldstatus $98,900
  34. 1998-07-07
    soldstatus $428,000

ⓘ 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
$2,559 · $213/mo
Projected year-2 tax
$2,559 · $213/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 2/10 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
$34,649
− Mortgage interest
−$12,183
− Property taxes
−$2,559
− Insurance
−$1,088
− Repairs & maintenance
−$2,772
− Management
−$2,772
− HOA
−$5,100
− Depreciation
−$6,327
Taxable income
$1,848
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$443
After-tax cash flow
$4,495/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
Orono Public School District
NCES district ID
2725080
Math proficiency
65% ▼ -11.00%
Reading proficiency
73% ▼ -6.00%
Median HH income
$93,850
Composite
62.7/100
National rank
#673
State rank
#9 of 301 in MN

Livability — Long Lake

Score
76/100
State rank
#157
US rank
#3439

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Long Lake, MN
County
Hennepin County · 1,150,272 people
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
5,696
Household income
$156,622
Rent vs Own
12.8% rent · 87.2% own
Severe rent burden
129.0

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 (85%)
Race & ethnicity
White 85% Two or more races 4% Asian 3% Hispanic / Latino 2% Black 1%
Common ancestry
Portuguese 15% Lithuanian 4% Romanian 4%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 2%

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
▼ -129.06%
Current HPI
266.414
Rent YoY
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

-49.2% since first listed
34 events — show timeline
  • 2026-05-20 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-11 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-07 Price Changed $217,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-01 Price Changed $222,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-23 Price Changed $227,400 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-16 Price Changed $229,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-10 Price Changed $234,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-26 Price Changed $239,400 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-18 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-18 Listed $242,400 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-05 Price Changed $244,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-04 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-20 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-04 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-30 Price Changed $247,400 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-09 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-08 Listed $249,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-12-18 Price Changed $241,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-12-10 Price Changed $242,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-11-19 Price Changed $244,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-11-12 Price Changed $245,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-11-05 Price Changed $247,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-29 Price Changed $248,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-23 Price Changed $249,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-15 Price Changed $254,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-09 Price Changed $264,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-02 Price Changed $274,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-01 Sold (Public Records) $168,000 Public Records
  • 2025-09-19 Listed $279,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2005-11-23 Sold (Public Records) $179,000 Public Records
  • 2002-09-09 Sold (Public Records) $151,410 Public Records
  • 2001-08-01 Sold (Public Records) $141,500 Public Records
  • 1999-09-07 Sold (Public Records) $98,900 Public Records
  • 1998-07-07 Sold (Public Records) $428,000 Public Records

Property tax history

+4.1%/yr

Latest (2025): $2,559 · -7.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…