CashFlowRE
Sign in Sign up
2201 W 91 1/2 St
D Composite 40.83
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 +12.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +3.8/10.0
  • Livability +3.8/5.0
  • Rent growth +3.7/5.0
  • Schools +3.7/10.0
  • 1% rule +3.3/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$310,000

2201 W 91 1/2 St · Bloomington, MN 55431
3 bd · 1.5 ba · 2,006 sqft · SingleFamily public records · 6 Days on market
Built 1956 0.26 ac lot

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

Listing remarks MLS

Beautifully finished rambler in quiet neighborhood. Very clean & bright, totally ready to move in. Wood floors, 6 panel doors & fresh paint. Finished family room in basement is bright with a cozy fireplace. Lots of storage & large laundry area.

Key facts

  • 0.26 acre lot
  • 2 garage spots
  • Built 1956

Property features AI

Exterior

  • Parking: Detached/attached 2-car garage (20 x 24); Asphalt parking
  • Utilities: City water (connected); City sewer (connected); Natural gas fuel; Electric service with circuit breakers (100 amp)
  • Home design: Residential property; One-story layout; Main-level living with finished basement
  • Construction: Frame construction; Block foundation; Built with a finished full basement (storage space)
  • Exterior features: Front porch; Patio; Corner lot; Chain link and wood full fencing; Garage(s) structure

Interior

  • Kitchen: Range; Refrigerator; Dishwasher; Disposal; Kitchen/dining room layout
  • Bedrooms: 3 bedrooms (primary and two additional bedrooms on the main level); Lower-level bonus room
  • Flooring: Hardwood floors
  • Bathrooms: One full bathroom on the main floor; One three-quarter bathroom in the basement
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Ceiling fans; Hardwood floors; Kitchen window; Natural woodwork; Main floor primary bedroom; Main floor bedroom; Patio and porch access
  • Laundry & utility: Washer; Dryer; 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/1.5-bath single-family listed at $310k.

Deal economics

  • At list price, monthly cash flow is $-39 ($-469/yr) — negative.
  • To cash-flow at today's rent, offer at most $303k (2.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $256k (17.5% below list).
  • Recommended offer: $256k (17.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.5% in Bloomington — 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 76/100 on livability (#168 in MN, #3,640 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, housing A+; Watch: crime D-, amenities F, health & safety F.
  • Bloomington Public School District (urban): math 35% / reading 49% proficiency, ranked #192 of 301 in MN (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hillcrest Elementary (math 37% / reading 52%, grade F, #534 of 857 statewide, top 66%, 353 students, 29% FRL); Valley View Middle (math 21% / reading 35%, grade F, #212 of 258 statewide, top 82%, 697 students, 77% FRL); Kennedy Senior High (math 27% / reading 47%, grade F, #282 of 471 statewide, top 63%, 1,601 students, 66% FRL) — zoned schools average 57% FRL vs 33% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.7%/yr); 73 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); solid renter incomes; 4,651 units permitted in Hennepin County in 2024 (2,443 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($101k/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 $9k 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 32y 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 $240k; 29% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $255,888 (17.5% 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 1956 — 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. Schools are B-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?
  5. Crime grade is D 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?
  6. 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?
  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
0.83%
Cap rate
6.14%
Cash-on-cash
-0.54%
DSCR
0.98
GRM
10.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 4.66% rent growth · sell at horizon

5-year hold
IRR
-15.4%
Equity multiple
0.44×
Total profit
$-48,387
Equity at exit
$46,222
10-year hold
IRR
-4.4%
Equity multiple
0.69×
Total profit
$-26,942
Equity at exit
$26,803

Cash invested: $86,800 (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 55431

Rents YoY
4.7%
Active inventory
73
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,559 medium interval (Pro) →
Mortgage (P&I)
$1,626
Tax from tax record
$306 /mo · $3,669/yr
Insurance
$129
HOA
$0
Vacancy / Maint / Mgmt
$537
Net cashflow
$-39

Break-even live

Break-even rent $2,608
Max offer price $303,102
Occupancy floor 97%

Sensitivity live

Price -10% $136 -5% $49 +0% $-39 +5% $-127 +10% $-215
Rent -10% $-241 -5% $-140 +0% $-39 +5% $62 +10% $163
Rate -1.0pp $117 -0.5pp $40 base $-39 +0.5pp $-119 +1.0pp $-201

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
$77,500
Closing costs
$9,300
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
1021 W 86th St Minneapolis, MN 3.0 2.0 1860 $2,700 $1.45 7d 1 0.99mi
1021 W 86th St Minneapolis, MN 3.0 2.0 1860 $2,700 $1.45 0d 1 0.99mi
8055 Penn Ave S Bloomington, MN 1.0–2.0 1.0–2.5 1133 $2,695 $2.38 0d 21 1.32mi

Listing history 29 events

  1. 2026-05-13
    status Pending
  2. 2026-05-05
    status Active
  3. 2026-04-06
    status Pending
  4. 2026-04-03
    listed $310,000 Active
  5. 2026-04-02
    historical $310,000
  6. 2026-03-25
    soldstatus $240,000
  7. 2018-06-24
    historical
  8. 2018-06-07
    price $259,999
  9. 2018-04-27
    price $269,999
  10. 2018-03-30
    price $279,999
  11. 2018-03-18
    price $284,900
  12. 2018-03-08
    price $290,000
  13. 2018-02-21
    listed $295,000 Active
  14. 2007-11-26
    soldstatus $219,500
  15. 2007-10-31
    soldstatus $219,500 256-char remark
    Show marketing remark (256 chars)

    Beautifully finished rambler in quiet neighborhood. Very clean & bright, totally ready to move in. Wood floors, 6 panel doors & fresh paint. Finished family room in basement is bright with a cozy fireplace. Lots of storage & large laundry area.

  16. 2007-10-17
    historical 256-char remark
    Show marketing remark (256 chars)

    Beautifully finished rambler in quiet neighborhood. Very clean & bright, totally ready to move in. Wood floors, 6 panel doors & fresh paint. Finished family room in basement is bright with a cozy fireplace. Lots of storage & large laundry area.

  17. 2007-09-05
    listed $223,500 256-char remark
    Show marketing remark (256 chars)

    Beautifully finished rambler in quiet neighborhood. Very clean & bright, totally ready to move in. Wood floors, 6 panel doors & fresh paint. Finished family room in basement is bright with a cozy fireplace. Lots of storage & large laundry area.

  18. 2001-02-21
    soldstatus $150,000
  19. 2001-01-31
    soldstatus $150,000
  20. 2000-12-14
    historical
  21. 2000-11-26
    listed $154,900
  22. 1998-06-03
    soldstatus $114,900
  23. 1998-04-24
    soldstatus $114,900
  24. 1998-02-10
    historical
  25. 1997-12-29
    listed $114,900
  26. 1994-04-22
    soldstatus $96,900
  27. 1994-04-22
    soldstatus $92,000
  28. 1994-02-28
    historical
  29. 1994-02-21
    listed $99,500

ⓘ 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
$3,669 · $306/mo
Projected year-2 tax
$3,669 · $306/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 4/10 Moderate FEMA zone X (unshaded) · 23% 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 · 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
$30,707
− Mortgage interest
−$17,365
− Property taxes
−$3,669
− Insurance
−$1,550
− Repairs & maintenance
−$2,457
− Management
−$2,457
− Depreciation
−$9,018
Taxable loss
−$5,808
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,394
After-tax cash flow
$925/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
Bloomington Public School District
NCES district ID
2705790
Math proficiency
35% ▼ -12.00%
Reading proficiency
49% ▼ -4.00%
Median HH income
$63,279
Composite
37.37/100
National rank
#4431
State rank
#192 of 301 in MN

Livability — Bloomington

Score
76/100
State rank
#168
US rank
#3640

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bloomington, MN
County
Hennepin County · 1,150,272 people
City population
88,605
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
18,664
Household income
$101,484
Rent vs Own
32.6% rent · 67.4% own
Severe rent burden
510.0

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 (75%)
Race & ethnicity
White 75% Asian 7% Two or more races 6% Black 6% Hispanic / Latino 5%
Common ancestry
Portuguese 12% Lithuanian 4% Romanian 4%
Foreign-born
11% · Canada, Vietnam, China
Languages at home
85% English-only · Spanish 4% Vietnamese 2% Other Asian/Pacific 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
▼ -272.86%
Current HPI
234.9872
Rent YoY
▲ 4.66%
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

+211.6% since first listed
29 events — show timeline
  • 2026-05-13 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-05 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-06 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-03 Listed $310,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-02 Coming Soon $310,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-25 Sold (Public Records) $240,000 Public Records
  • 2018-06-24 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2018-06-07 Price Changed $259,999 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-04-27 Price Changed $269,999 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-03-30 Price Changed $279,999 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-03-18 Price Changed $284,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-03-08 Price Changed $290,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-02-21 Listed $295,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-11-26 Sold (Public Records) $219,500 Public Records
  • 2007-10-31 Sold (MLS) $219,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-10-17 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2007-09-05 Listed $223,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2001-02-21 Sold (Public Records) $150,000 Public Records
  • 2001-01-31 Sold (MLS) $150,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2000-12-14 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2000-11-26 Listed $154,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1998-06-03 Sold (Public Records) $114,900 Public Records
  • 1998-04-24 Sold (MLS) $114,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1998-02-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1997-12-29 Listed $114,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1994-04-22 Sold (Public Records) $92,000 Public Records
  • 1994-04-22 Sold (MLS) $96,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1994-02-28 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1994-02-21 Listed $99,500 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+4.1%/yr

Latest (2025): $3,669 · +9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…