CashFlowRE
Sign in Sign up
3214 Dupont Ave N
D Composite 43.03
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 +15.0/15.0
  • Cash flow +9.2/30.0
  • Rent growth +4.1/5.0
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • Appreciation +0.0/10.0

$239,900

3214 Dupont Ave N · Minneapolis, MN 55412
3 bd · 1.0 ba · 972 sqft · SingleFamily public records · 18 Days on market
Built 1951 6,098 sqft lot $247/sqft · 17% below area Est $291k · 17% under

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

Listing remarks MLS

Property is in great condition, move right in or buy and rent today!

Key facts

  • Updated kitchen
  • 1 car garage
  • Hardwood floors

Tags

HARDWOOD FLOORSUPDATED BATHROOMUPDATED KITCHENFULLY FENCED BACKYARD1 CAR GARAGE

Property features AI

Exterior

  • Parking: Detached garage with space for 1 car
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; One and one-half levels; Block foundation; Asphalt roof
  • Construction: Wood construction
  • Exterior features: Wood exterior; Chain link fence; City street frontage with curbs, paved streets and sidewalks; Public transit within 6 blocks

Interior

  • Kitchen: Kitchen with window
  • Bedrooms: 3 bedrooms (two on main level, one on upper level)
  • Flooring: Hardwood floors; Tile floors
  • Bathrooms: 1 full bathroom on main floor
  • Heating & cooling: Forced air heating; Window unit(s) for cooling
  • Interior features: Hardwood floors; Tile floors; Breakfast area; Kitchen window; Washer/Dryer hookup; Full basement
  • Laundry & utility: Washer/Dryer hookup

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 single-family listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-179 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $208k (13.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (27.4% below list).
  • Recommended offer: $174k (27.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% 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: Nellie Stone Johnson Elementary (math 2% / reading 17%, grade F, #829 of 857 statewide, top 98%, 201 students, 96% FRL); Franklin Middle (math 2% / reading 8%, grade F, #255 of 258 statewide, top 100%, 287 students, 89% FRL); Henry High (reading 70%, 858 students, 80% FRL) — zoned schools average 88% FRL vs 58% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 7% at this address vs 40% district-wide (-33 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 (+6.3%/yr); 167 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 4,651 units permitted in Hennepin County in 2024 (2,443 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($69k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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 18 days — a 2% lower offer ($236k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 24y 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.
  • Current owner paid $500; list at $240k implies a 47880% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $174,155 (27.4% 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. Built in 1951 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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 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
0.73%
Cap rate
5.40%
Cash-on-cash
-3.20%
DSCR
0.86
GRM
11.5

CMA / ARV

ARV (median comp)
$290,737
List price
$239,900
Delta
-17.49%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 6.35% rent growth · sell at horizon

5-year hold
IRR
-18.2%
Equity multiple
0.34×
Total profit
$-44,261
Equity at exit
$35,770
10-year hold
IRR
-5.4%
Equity multiple
0.60×
Total profit
$-26,720
Equity at exit
$20,742

Cash invested: $67,172 (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 55412

Home prices YoY
-26.9%
Rents YoY
6.3%
Active inventory
167
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$1,742 high interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$197 /mo · $2,365/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$-179

Break-even live

Break-even rent $1,968
Max offer price $208,233
Occupancy floor

Sensitivity live

Price -10% $-43 -5% $-111 +0% $-179 +5% $-247 +10% $-315
Rent -10% $-317 -5% $-248 +0% $-179 +5% $-110 +10% $-42
Rate -1.0pp $-58 -0.5pp $-118 base $-179 +0.5pp $-241 +1.0pp $-305

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
$59,975
Closing costs
$7,197
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3211 N 6th St Unit 2 Minneapolis, MN 4.0 1.0 900 $1,450 $1.61 26d 1 0.30mi
3001 N 3rd St Apt 1 Minneapolis, MN 2.0 1.0 900 $1,250 $1.39 22d 1 0.50mi
2620 Emerson Ave N Minneapolis, MN 3.0 1.0 877 $1,900 $2.17 1d 1 0.51mi
3255 N Logan Ave Unit 2 Minneapolis, MN 2.0 1.0 900 $995 $1.11 19d 1 0.52mi
2947 Morgan Ave N Minneapolis, MN 2.0 1.0 1106 $1,950 $1.76 15d 1 0.61mi
2947 Morgan Ave N Minneapolis, MN 2.0 1.0 1106 $1,950 $1.76 1d 1 0.61mi
3753 Girard Ave N Minneapolis, MN 1.0–2.0 1.0 687 $1,450 $2.11 19d 8 0.70mi
1315 N Dowling Ave Unit 308 Minneapolis, MN 2.0 1.0 800 $1,450 $1.81 23d 1 0.70mi
1315 N Dowling Ave Unit 304 Minneapolis, MN 2.0 1.0 900 $1,450 $1.61 5d 1 0.70mi
2124 Fremont Ave N Minneapolis, MN 2.0 1.0 1050 $1,580 $1.50 3d 1 0.90mi
1523 22nd Ave N Minneapolis, MN 3.0 1.0 943 $1,695 $1.80 16d 1 0.93mi
4001 N Bryant Ave Unit 1 Minneapolis, MN 2.0 1.0 850 $1,295 $1.52 45d 1 0.95mi
2652 Marshall St NE Minneapolis, MN 2.0 1.0 700 $1,199 $1.71 45d 1 1.00mi
2323 26th Ave N Minneapolis, MN 2.0 1.0 807 $1,717 $2.13 16d 3 1.03mi
2000 W Broadway Ave Minneapolis, MN 2.0 1.0 952 $1,350 $1.42 9d 4 1.04mi
835 W Broadway Ave Minneapolis, MN 1.0–2.0 1.0–2.0 849 $2,150 $2.53 4d 7 1.07mi
4055 Lyndale Ave N Minneapolis, MN 2.0 1.0 800 $1,075 $1.34 1d 1 1.08mi
2211 Queen Ave N Unit 1 Minneapolis, MN 3.0 1.0 983 $1,695 $1.72 19d 1 1.17mi
2356 N Thomas Ave Unit 2 Minneapolis, MN 3.0 1.0 1000 $1,800 $1.80 45d 1 1.20mi
2035 W River Rd Minneapolis, MN 1.0–4.0 2.0 1034 $2,117 $2.05 1d 12 1.23mi
1432 Grand St NE Minneapolis, MN 2.0 1.0 670 $1,475 $2.20 9d 1 1.37mi
1432 Grand St NE Unit 2 Minneapolis, MN 2.0 1.0 670 $1,475 $2.20 1d 1 1.37mi
4311 Humboldt Ave N Minneapolis, MN 2.0 1.0 915 $1,795 $1.96 45d 1 1.39mi
1407 N 15th Ave Unit 2 Minneapolis, MN 2.0 1.0 687 $1,300 $1.89 45d 1 1.41mi
107 13th Ave NE Minneapolis, MN 1.0–2.0 1.0–2.0 731 $2,282 $3.12 1d 9 1.48mi
1649 Russell Ave N Unit 2 Minneapolis, MN 3.0 1.0 1011 $1,650 $1.63 0d 1 1.49mi
1649 Russell Ave N Unit 2 Minneapolis, MN 3.0 1.0 1011 $1,700 $1.68 21d 1 1.49mi
1507 N Newton Ave Unit 2 Minneapolis, MN 4.0 1.0 1068 $1,499 $1.40 45d 1 1.49mi

Listing history 39 events

  1. 2026-06-17
    status $239,900 Pending 18 DOM
  2. 2026-06-16
    days on market $239,900 Contingent - Sale of Another Property 18 DOM
  3. 2026-06-15
    days on market $239,900 Contingent - Sale of Another Property 17 DOM
  4. 2026-06-13
    statusdays on market $239,900 Contingent - Sale of Another Property 15 DOM
  5. 2026-06-09
    days on market $239,900 Contingent - Inspection 11 DOM
  6. 2026-06-08
    days on market $239,900 Contingent - Inspection 10 DOM
  7. 2026-06-07
    days on market $239,900 Contingent - Inspection 9 DOM
  8. 2026-06-04
    statusdays on market $239,900 Contingent - Inspection 6 DOM
  9. 2026-06-03
    days on market $239,900 Active 5 DOM
  10. 2026-06-02
    days on market $239,900 Active 4 DOM
  11. 2026-06-01
    days on market $239,900 Active 3 DOM
  12. 2026-05-31
    days on market $239,900 Active 2 DOM
  13. 2026-05-07
    historical
  14. 2026-04-16
    listed $239,900 Active
  15. 2026-04-10
    historical
  16. 2025-01-06
    historical $1,444
  17. 2024-12-18
    price $1,444
  18. 2024-12-12
    listed $1,579
  19. 2024-12-12
    historical $1,579
  20. 2024-11-08
    price $1,579
  21. 2024-10-09
    listed $1,654
  22. 2024-08-29
    historical $1,654
  23. 2024-07-31
    listed $1,654
  24. 2024-07-19
    historical $1,654
  25. 2024-06-29
    listed $1,654
  26. 2023-11-06
    soldstatus $500
  27. 2022-05-19
    price $1,445
  28. 2021-05-21
    soldstatus $147,491
  29. 2008-09-18
    soldstatus $33,000 68-char remark
    Show marketing remark (68 chars)

    Property is in great condition, move right in or buy and rent today!

  30. 2008-09-04
    historical 68-char remark
    Show marketing remark (68 chars)

    Property is in great condition, move right in or buy and rent today!

  31. 2008-08-11
    listed $39,500 68-char remark
    Show marketing remark (68 chars)

    Property is in great condition, move right in or buy and rent today!

  32. 2007-01-04
    soldstatus $168,000
  33. 2006-10-05
    historical
  34. 2006-02-23
    listed $154,900
  35. 2002-08-26
    soldstatus $110,000
  36. 2002-08-26
    soldstatus $110,000
  37. 2002-08-12
    historical
  38. 2002-07-28
    listed $115,000
  39. 1997-12-18
    soldstatus $40,000

ⓘ 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
$2,365 · $197/mo
Projected year-2 tax
$2,526 · $210/mo
Expected delta
+$161/yr (+$13/mo · 6.8%)

ⓘ 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 · 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
$20,899
− Mortgage interest
−$13,438
− Property taxes
−$2,365
− Insurance
−$1,200
− Repairs & maintenance
−$1,672
− Management
−$1,672
− Depreciation
−$6,979
Taxable loss
−$6,426
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,542
After-tax cash flow
$-609/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)
24,460
Household income
$68,682
Rent vs Own
27.8% rent · 72.2% own
Severe rent burden
913.0

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
White 36% Black 33% Hispanic / Latino 14% Two or more races 12% Asian 8% Native American 1%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Portuguese 6% Lithuanian 2% Romanian 1%
Foreign-born
12% · Canada
Languages at home
82% English-only · Spanish 9% Other Asian/Pacific 7% Tagalog/Filipino 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
▼ -109.98%
Current HPI
298.1414
Rent YoY
▲ 6.35%
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

+499.7% since first listed
30 events — show timeline
  • 2026-06-16 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-06-03 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-29 Listed $239,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-07 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-16 Listed $239,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-10 Coming Soon NORTHSTARMLS as Distributed by MLS Grid
  • 2025-01-06 Rental Removed $1,444 NORTHSTARMLS
  • 2024-12-18 Price Changed $1,444 NORTHSTARMLS
  • 2024-12-12 Listed for Rent $1,579 NORTHSTARMLS
  • 2024-12-12 Rental Removed $1,579 RENTLY
  • 2024-11-08 Price Changed $1,579 RENTLY
  • 2024-10-09 Listed for Rent $1,654 RENTLY
  • 2024-08-29 Rental Removed $1,654 RENTLY
  • 2024-07-31 Listed for Rent $1,654 RENTLY
  • 2024-07-19 Rental Removed $1,654 RENTLY
  • 2024-06-29 Listed for Rent $1,654 RENTLY
  • 2023-11-06 Sold (Public Records) $500 Public Records
  • 2022-05-19 Price Changed $1,445 RENT.
  • 2021-05-21 Sold (Public Records) $147,491 Public Records
  • 2008-09-18 Sold (MLS) $33,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-09-04 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-08-11 Listed $39,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-01-04 Sold (Public Records) $168,000 Public Records
  • 2006-10-05 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-02-23 Listed $154,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2002-08-26 Sold (Public Records) $110,000 Public Records
  • 2002-08-26 Sold (MLS) $110,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2002-08-12 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2002-07-28 Listed $115,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1997-12-18 Sold (Public Records) $40,000 Public Records

Property tax history

+5.6%/yr

Latest (2025): $2,365 · +13.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…