CashFlowRE
Sign in Sign up
7632 Pleasant Ave Fourplex
C- Composite 52.51
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 +20.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.4/10.0
  • Livability +4.2/5.0
  • Rent growth +3.2/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$599,900

7632 Pleasant Ave · Richfield, MN 55423
28 bd · 16.0 ba · 4,008 sqft · MultiFamily · 69 Days on market
Built 1966 0.26 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Rarely available fourplex in a highly convenient Richfield location offering strong rental demand and long-term tenants. This well-maintained property features three 2-bedroom units and one 1-bedroom unit, making it an ideal addition to an investor’s portfolio, owner occupant or a great opportunity for a first-time multifamily buyer looking to build passive income. Recent capital improvements provide peace of mind, including a new boiler (2025), newer windows and a complete remodel of Unit 2 in 2024 featuring new carpet, fresh paint, new blinds, new living room windows, updated kitchen cabinets, countertops, appliances, and remodeled bathroom with tile tub/shower. The property benefits from month-to-month leases with long-term tenants and historically low turnover, helping provide consistent income and flexibility for future rent adjustments. Located in Southwest Richfield, the property offers excellent accessibility to major highways, shopping, restaurants, and parks, and is just minutes from the Mall of America and MSP Airport, making it an attractive location for renters. The neighborhood also offers strong amenities and transportation access, further supporting long-term rental demand.

Key facts

  • New boiler
  • New carpet
  • Newer windows

Tags

HIGHLY CONVENIENT LOCATIONRECENT CAPITAL IMPROVEMENTSNEW BOILERNEWER WINDOWSCOMPLETE REMODEL OF UNIT 2NEW CARPET

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 3×2bd/1ba + 1×1bd/1ba units multifamily listed at $600k.

Deal economics

  • At list price, monthly cash flow is $778 ($9k/yr) — positive. Per door: $194/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $600k).
  • Recommended offer: $564k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% vs local median 3.6% in Richfield — 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 85/100 on livability (#22 in MN, #599 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, employment A; Watch: crime C-.
  • Richfield Public School District (suburban): math 27% / reading 38% proficiency, ranked #262 of 301 in MN (top 87%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.7%/yr); 155 active listings in the ZIP; solid renter incomes; 4,651 units permitted in Hennepin County in 2024 (2,443 in 5+ unit buildings).
  • At $6,224/mo this rent would consume 88% of the median local household income ($85k/yr) (locally 1472% 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 $4k of loan paydown is wiped out by about $18k 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 69 days — a 6% lower offer ($564k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 17y 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 $486k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $563,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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
1.04%
Cap rate
7.85%
Cash-on-cash
5.56%
DSCR
1.25
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.7% rent growth · sell at horizon

5-year hold
IRR
-8.0%
Equity multiple
0.71×
Total profit
$-49,462
Equity at exit
$89,447
10-year hold
IRR
1.1%
Equity multiple
1.08×
Total profit
$13,434
Equity at exit
$51,868

Cash invested: $167,972 (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 55423

Rents YoY
2.7%
Active inventory
155
Price-to-rent
30.5×

Monthly cashflow live

Estimated rent
$6,224 high interval (Pro) →
Mortgage (P&I)
$3,146
Tax from tax record
$743 /mo · $8,921/yr
Insurance
$250
HOA
$0
Vacancy / Maint / Mgmt
$1,307
Net cashflow
$778

Break-even live

Break-even rent $5,240
Max offer price $599,900
Occupancy floor 83%

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

UnitsBedsBathsEst. rent
1× unit 1 1 $1,311
Total (4 units) $6,224

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
$149,975
Closing costs
$17,997
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.

Listing history 23 events

  1. 2026-06-18
    days on market $599,900 Active 69 DOM
  2. 2026-06-17
    days on market $599,900 Active 68 DOM
  3. 2026-06-16
    days on market $599,900 Active 67 DOM
  4. 2026-06-15
    days on market $599,900 Active 66 DOM
  5. 2026-06-13
    days on market $599,900 Active 64 DOM
  6. 2026-06-13
    days on market $599,900 Active 63 DOM
  7. 2026-06-09
    days on market $599,900 Active 60 DOM
  8. 2026-06-08
    days on market $599,900 Active 59 DOM
  9. 2026-06-07
    days on market $599,900 Active 58 DOM
  10. 2026-06-04
    days on market $599,900 Active 55 DOM
  11. 2026-06-03
    days on market $599,900 Active 54 DOM
  12. 2026-06-02
    days on market $599,900 Active 53 DOM
  13. 2026-06-01
    days on market $599,900 Active 52 DOM
  14. 2026-05-31
    days on market $599,900 Active 51 DOM
  15. 2026-05-04
    price $614,990 1215-char remark
    Show marketing remark (1215 chars)

    Rarely available fourplex in a highly convenient Richfield location offering strong rental demand and long-term tenants. This well-maintained property features three 2-bedroom units and one 1-bedroom unit, making it an ideal addition to an investor’s portfolio, owner occupant or a great opportunity for a first-time multifamily buyer looking to build passive income. Recent capital improvements provide peace of mind, including a new boiler (2025), newer windows and a complete remodel of Unit 2 in 2024 featuring new carpet, fresh paint, new blinds, new living room windows, updated kitchen cabinets, countertops, appliances, and remodeled bathroom with tile tub/shower. The property benefits from month-to-month leases with long-term tenants and historically low turnover, helping provide consistent income and flexibility for future rent adjustments. Located in Southwest Richfield, the property offers excellent accessibility to major highways, shopping, restaurants, and parks, and is just minutes from the Mall of America and MSP Airport, making it an attractive location for renters. The neighborhood also offers strong amenities and transportation access, further supporting long-term rental demand.

  16. 2026-04-10
    listed $624,999 Active 1215-char remark
    Show marketing remark (1215 chars)

    Rarely available fourplex in a highly convenient Richfield location offering strong rental demand and long-term tenants. This well-maintained property features three 2-bedroom units and one 1-bedroom unit, making it an ideal addition to an investor’s portfolio, owner occupant or a great opportunity for a first-time multifamily buyer looking to build passive income. Recent capital improvements provide peace of mind, including a new boiler (2025), newer windows and a complete remodel of Unit 2 in 2024 featuring new carpet, fresh paint, new blinds, new living room windows, updated kitchen cabinets, countertops, appliances, and remodeled bathroom with tile tub/shower. The property benefits from month-to-month leases with long-term tenants and historically low turnover, helping provide consistent income and flexibility for future rent adjustments. Located in Southwest Richfield, the property offers excellent accessibility to major highways, shopping, restaurants, and parks, and is just minutes from the Mall of America and MSP Airport, making it an attractive location for renters. The neighborhood also offers strong amenities and transportation access, further supporting long-term rental demand.

  17. 2021-05-05
    soldstatus $486,000
  18. 2014-09-16
    soldstatus $125,000
  19. 2009-08-05
    soldstatus $208,900 184-char remark
    Show marketing remark (184 chars)

    4-PLEX, 3 UNITS OCCUPIED. ONE 1 BEDROOM UNIT AND THREE 2 BEDROOM UNITS. NEEDS COSMETICS AND REPAIRS. CONVENIENT LOCATION. BUYERS TO VERIFY ALL INFORMATION. SOLD AS-IS. NO WARRANTIES.

  20. 2009-07-25
    historical 184-char remark
    Show marketing remark (184 chars)

    4-PLEX, 3 UNITS OCCUPIED. ONE 1 BEDROOM UNIT AND THREE 2 BEDROOM UNITS. NEEDS COSMETICS AND REPAIRS. CONVENIENT LOCATION. BUYERS TO VERIFY ALL INFORMATION. SOLD AS-IS. NO WARRANTIES.

  21. 2009-07-09
    listed $207,500 184-char remark
    Show marketing remark (184 chars)

    4-PLEX, 3 UNITS OCCUPIED. ONE 1 BEDROOM UNIT AND THREE 2 BEDROOM UNITS. NEEDS COSMETICS AND REPAIRS. CONVENIENT LOCATION. BUYERS TO VERIFY ALL INFORMATION. SOLD AS-IS. NO WARRANTIES.

  22. 2005-09-26
    soldstatus $400,000
  23. 1992-06-30
    soldstatus $51,000

ⓘ 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
$8,921 · $743/mo
Projected year-2 tax
$8,921 · $743/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 · 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
$74,688
− Mortgage interest
−$33,604
− Property taxes
−$8,921
− Insurance
−$3,000
− Repairs & maintenance
−$5,975
− Management
−$5,975
− Depreciation
−$17,452
Taxable loss
−$237
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$57
After-tax cash flow
$9,389/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
Richfield Public School District
NCES district ID
2731750
Math proficiency
27% ▼ -10.00%
Reading proficiency
38% ▼ -6.00%
Median HH income
$53,367
Composite
28.56/100
National rank
#6727
State rank
#262 of 301 in MN

Livability — Richfield

Score
85/100
State rank
#22
US rank
#599

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Richfield, MN
County
Hennepin County · 1,150,272 people
City population
36,724
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
36,724
Household income
$85,182
Rent vs Own
38.4% rent · 61.6% own
Severe rent burden
1472.0

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 0.58)
Race & ethnicity
White 61% Hispanic / Latino 18% Two or more races 10% Black 10% Asian 6%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Portuguese 11% Romanian 4% Lithuanian 3%
Foreign-born
17% · Canada, China, Vietnam
Languages at home
76% English-only · Spanish 14% Other Asian/Pacific 2% Other Indo-European 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
▼ -288.10%
Current HPI
262.1432
Rent YoY
▲ 2.70%
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

+1105.9% since first listed
9 events — show timeline
  • 2026-05-04 Price Changed $614,990 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-10 Listed $624,999 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-05-05 Sold (Public Records) $486,000 Public Records
  • 2014-09-16 Sold (Public Records) $125,000 Public Records
  • 2009-08-05 Sold (MLS) $208,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-07-25 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2009-07-09 Listed $207,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2005-09-26 Sold (Public Records) $400,000 Public Records
  • 1992-06-30 Sold (Public Records) $51,000 Public Records

Property tax history

+6.0%/yr

Latest (2025): $8,921 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…