CashFlowRE
Sign in Sign up
3201 Polk St NE Multi-family
D Composite 41.73
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 +17.9/30.0
  • DSCR +5.6/10.0
  • 1% rule +4.8/10.0
  • Livability +3.9/5.0
  • Rent growth +3.8/5.0
  • Schools +3.5/10.0
  • Condition / age +2.2/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$499,999

3201 Polk St NE · Minneapolis, MN 55418
4 bd · 4.0 ba · 2,132 sqft · MultiFamily · 103 Days on market
Built 1920 Fair condition 5,270 sqft lot $235/sqft · 22% above area Est $408k · 22% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Exceptional four-plex just off of St. Anthony Parkway and right across the street from Deming Park. Four 1-bedroom units featuring hardwood floors, separate electric, and washer and dryer in each unit. Great opportunity for investor or owner occupant. Only unit 2 available for showings.

Key facts

  • 5,270 sq ft lot
  • Built 1920
  • Listed 103 days

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 4-bed/4.0-bath multifamily listed at $500k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $420 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $490k (1.9% below list).
  • Recommended offer: $455k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.3% 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.
  • Market conditions: Rents rising fast (+5.2%/yr); 167 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 13d 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).
  • At $4,905/mo this rent would consume 59% of the median local household income ($99k/yr) (locally 1179% 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 $3k of loan paydown is wiped out by about $15k 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 103 days — a 9% lower offer ($455k) is reasonable based on typical stale-listing flexibility.
  • 16 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 $230k; list at $500k implies a 117% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $454,999 (9.0% below list)

Questions for the listing agent

  1. It's been on market 103 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.98%
Cap rate
7.30%
Cash-on-cash
3.60%
DSCR
1.16
GRM
8.5

CMA / ARV

ARV (median comp)
$408,261
List price
$499,999
Delta
22.47%
Verdict
OVERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.19% rent growth · sell at horizon

5-year hold
IRR
-8.2%
Equity multiple
0.69×
Total profit
$-43,181
Equity at exit
$74,551
10-year hold
IRR
4.0%
Equity multiple
1.32×
Total profit
$44,506
Equity at exit
$43,231

Cash invested: $140,000 (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 55418

Rents YoY
5.2%
Active inventory
167
Price-to-rent
34.0×

Monthly cashflow live

Estimated rent
$4,905 high interval (Pro) →
Mortgage (P&I)
$2,622
Tax est. 1.5%
$625 /mo · $7,500/yr
Insurance
$208
HOA
$0
Vacancy / Maint / Mgmt
$1,030
Net cashflow
$420

Break-even live

Break-even rent $4,374
Max offer price $499,999
Occupancy floor 86%

Sensitivity live

Price -10% $765 -5% $592 +0% $420 +5% $247 +10% $74
Rent -10% $32 -5% $226 +0% $420 +5% $613 +10% $807
Rate -1.0pp $671 -0.5pp $547 base $420 +0.5pp $290 +1.0pp $158

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

UnitsBedsBathsEst. rent
Total (4 units) $4,905

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
$125,000
Closing costs
$15,000
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3317 Garfield St NE Minneapolis, MN 4.0 2.0 2080 $3,250 $1.56 44d 1 0.61mi
2646 Quincy St NE Unit 2646 Minneapolis, MN 4.0 3.0 1718 $2,795 $1.63 25d 1 0.72mi
2109 Saint Anthony Pkwy Minneapolis, MN 5.0 3.0 2730 $3,895 $1.43 11d 1 0.84mi
3121 Roosevelt St NE Minneapolis, MN 4.0 2.0 1794 $2,695 $1.50 0d 1 0.96mi
909 Gould Ave NE Minneapolis, MN 3.0 1.0–2.0 929 $2,724 $2.93 0d 23 1.01mi
4010 Monroe St NE Minneapolis, MN 5.0 2.0 2260 $2,929 $1.30 13d 1 1.13mi
1241 Circle Terrace Blvd NE Unit 1241 Minneapolis, MN 3.0 1.5 1550 $2,100 $1.35 25d 1 1.14mi
1011 41st Ave NE #220 Minneapolis, MN 3.0 2.0 1500 $2,400 $1.60 6d 1 1.22mi
636 22nd Ave NE Minneapolis, MN 3.0–4.0 2.5 1625 $3,594 $2.21 0d 3 1.25mi
207 24th Ave NE Minneapolis, MN 3.0 3.0 1575 $2,995 $1.90 44d 1 1.38mi

Listing history 38 events

  1. 2026-06-07
    days on market $499,999 Active 103 DOM
  2. 2026-06-04
    days on market $499,999 Active 100 DOM
  3. 2026-06-03
    days on market $499,999 Active 99 DOM
  4. 2026-06-02
    days on market $499,999 Active 98 DOM
  5. 2026-06-01
    days on market $499,999 Active 97 DOM
  6. 2026-05-31
    days on market $499,999 Active 96 DOM
  7. 2026-05-01
    status Active 288-char remark
    Show marketing remark (288 chars)

    Exceptional four-plex just off of St. Anthony Parkway and right across the street from Deming Park. Four 1-bedroom units featuring hardwood floors, separate electric, and washer and dryer in each unit. Great opportunity for investor or owner occupant. Only unit 2 available for showings.

  8. 2026-04-26
    historical 288-char remark
    Show marketing remark (288 chars)

    Exceptional four-plex just off of St. Anthony Parkway and right across the street from Deming Park. Four 1-bedroom units featuring hardwood floors, separate electric, and washer and dryer in each unit. Great opportunity for investor or owner occupant. Only unit 2 available for showings.

  9. 2026-04-01
    status Active 288-char remark
    Show marketing remark (288 chars)

    Exceptional four-plex just off of St. Anthony Parkway and right across the street from Deming Park. Four 1-bedroom units featuring hardwood floors, separate electric, and washer and dryer in each unit. Great opportunity for investor or owner occupant. Only unit 2 available for showings.

  10. 2026-02-12
    status Active 288-char remark
    Show marketing remark (288 chars)

    Exceptional four-plex just off of St. Anthony Parkway and right across the street from Deming Park. Four 1-bedroom units featuring hardwood floors, separate electric, and washer and dryer in each unit. Great opportunity for investor or owner occupant. Only unit 2 available for showings.

  11. 2026-02-10
    historical 288-char remark
    Show marketing remark (288 chars)

    Exceptional four-plex just off of St. Anthony Parkway and right across the street from Deming Park. Four 1-bedroom units featuring hardwood floors, separate electric, and washer and dryer in each unit. Great opportunity for investor or owner occupant. Only unit 2 available for showings.

  12. 2026-02-10
    listed $499,999 288-char remark
    Show marketing remark (288 chars)

    Exceptional four-plex just off of St. Anthony Parkway and right across the street from Deming Park. Four 1-bedroom units featuring hardwood floors, separate electric, and washer and dryer in each unit. Great opportunity for investor or owner occupant. Only unit 2 available for showings.

  13. 2024-07-01
    historical
  14. 2024-04-28
    price $539,999
  15. 2024-03-11
    status Active
  16. 2024-03-05
    listed $549,000 Active
  17. 2023-05-10
    historical
  18. 2023-03-07
    price $549,999
  19. 2023-02-02
    listed $575,000 Active
  20. 2022-11-01
    historical
  21. 2022-07-27
    listed $575,000 Active
  22. 2008-07-08
    soldstatus $230,000
  23. 2008-05-23
    historical
  24. 2008-02-27
    listed $259,900
  25. 2007-12-01
    historical
  26. 2007-03-01
    listed $315,000
  27. 2006-08-24
    historical
  28. 2006-05-12
    listed $375,000
  29. 2006-04-15
    historical
  30. 2006-03-03
    listed $425,000
  31. 2006-02-26
    historical
  32. 2006-02-19
    historical
  33. 2006-02-10
    listed $425,000
  34. 2005-11-17
    listed $425,000
  35. 2003-09-22
    historical
  36. 2003-07-25
    listed $399,700
  37. 2002-05-15
    historical
  38. 2002-05-09
    listed $239,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥100°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
$58,860
− Mortgage interest
−$28,008
− Property taxes
−$7,500
− Insurance
−$2,500
− Repairs & maintenance
−$4,709
− Management
−$4,709
− Depreciation
−$14,545
Taxable loss
−$3,111
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$747
After-tax cash flow
$5,781/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This four-plex is in fair condition with moderate repairs and maintenance needed. It has potential for increased value with updates to the exterior, interior, and landscaping.

Repairs flagged

  • Minor Kitchen cabinets — Cabinets show signs of wear and tear.
  • Minor Bathroom fixtures — Fixtures show signs of wear and tear.
  • Minor Exterior siding — Siding shows signs of wear and tear.
  • Minor Landscaping — Minimal landscaping and overgrown areas need attention.
  • Minor Paint touch-ups — Paint shows minor scuffs and marks that need touch-ups.

Value-add opportunities

  • Both Paint touch-ups — Fresh paint can improve the home's appearance and value.
  • Both Landscaping improvements — A well-maintained yard can increase both resale and rental value.
  • Both Kitchen and bathroom updates — Fresh paint and minor updates can improve the home's appearance and value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Cabinets show signs of wear and tear. Minor $500–3,000
Bathroom fixtures · Fixtures show signs of wear and tear. Minor $500–3,000
Exterior siding · Siding shows signs of wear and tear. Minor $500–3,000
Landscaping · Minimal landscaping and overgrown areas need attention. Minor $500–3,000
Paint touch-ups · Paint shows minor scuffs and marks that need touch-ups. Minor $500–3,000
Total estimated repair cost · 5 items $2,500–15,000

Value-add ROI direction

  • Both Paint touch-ups — Fresh paint can improve the home's appearance and value.
  • Both Landscaping improvements — A well-maintained yard can increase both resale and rental value.
  • Both Kitchen and bathroom updates — Fresh paint and minor updates can improve the home's appearance and value.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
31,505
Household income
$99,397
Rent vs Own
33.7% rent · 66.3% own
Severe rent burden
1179.0

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 (74%)
Race & ethnicity
White 74% Black 9% Hispanic / Latino 8% Two or more races 7% Asian 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Portuguese 14% Romanian 6% Lithuanian 3%
Foreign-born
11% · Canada, Vietnam, South Korea
Languages at home
86% English-only · Spanish 5% Other Indo-European 1% German/W. Germanic 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
▼ -278.21%
Current HPI
277.9846
Rent YoY
▲ 5.19%
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

+108.4% since first listed
32 events — show timeline
  • 2026-05-01 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-26 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-01 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-12 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-10 Listed $499,999 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-07-01 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2024-04-28 Price Changed $539,999 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-03-11 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2024-03-05 Listed $549,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-05-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2023-03-07 Price Changed $549,999 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-02-02 Listed $575,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-11-01 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2022-07-27 Listed $575,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-07-08 Sold (MLS) $230,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-05-23 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-02-27 Listed $259,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-12-01 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2007-03-01 Listed $315,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-08-24 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-05-12 Listed $375,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-04-15 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-03-03 Listed $425,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-02-26 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-02-19 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-02-10 Listed $425,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2005-11-17 Listed $425,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-09-22 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2003-07-25 Listed $399,700 NORTHSTARMLS as Distributed by MLS Grid
  • 2002-05-15 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2002-05-09 Listed $239,900 NORTHSTARMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…