CashFlowRE
Sign in Sign up
2910 Newton Ave N
C- Composite 54.28
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 +19.8/30.0
  • ARV discount +9.4/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.7/10.0
  • Rent growth +4.3/5.0
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$234,900

2910 Newton Ave N · Minneapolis, MN 55411
4 bd · 1.0 ba · 1,378 sqft · SingleFamily public records · 70 Days on market
Built 1913 5,504 sqft lot $170/sqft · 29% above area Est $245k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Large remodeled 4 bedroom with 3rd floor bedroom or kid's playroom. New 1/2 bath in the basement.

Key facts

  • 5,504 sq ft lot
  • Garage
  • Built 1913

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/1.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $277 ($3k/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 $227k (3.2% below list).
  • Recommended offer: $221k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% 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 (+7.3%/yr); 132 active listings in the ZIP; 36 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 4,651 units permitted in Hennepin County in 2024 (2,443 in 5+ unit buildings).
  • At $2,273/mo this rent would consume 45% of the median local household income ($60k/yr) (locally 1826% 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 $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.
  • At projected returns (-3.0% appreciation + 7.3% rent growth), your $66k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($221k) is reasonable based on typical stale-listing flexibility.
  • 13 sale attempts since 34y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $23k; list at $235k implies a 921% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1913 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $220,806 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 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 1913 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.97%
Cap rate
7.71%
Cash-on-cash
5.06%
DSCR
1.23
GRM
8.6

CMA / ARV

ARV (median comp)
$245,100
List price
$234,900
Delta
-4.16%
Verdict
FAIR
Comps
11 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 7.35% rent growth · sell at horizon

5-year hold
IRR
-3.9%
Equity multiple
0.85×
Total profit
$-10,041
Equity at exit
$35,024
10-year hold
IRR
10.0%
Equity multiple
1.92×
Total profit
$60,508
Equity at exit
$20,310

Cash invested: $65,772 (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 55411

Home prices YoY
-8.7%
Rents YoY
7.3%
Active inventory
132
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,273 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$189 /mo · $2,265/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$477
Net cashflow
$277

Break-even live

Break-even rent $1,922
Max offer price $234,900
Occupancy floor 83%

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
$58,725
Closing costs
$7,047
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 36 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3114 Morgan Ave N Minneapolis, MN 4.0 2.0 1362 $2,000 $1.47 14d 1 0.19mi
2703 Humboldt Ave N Minneapolis, MN 3.0 1.0 1218 $1,450 $1.19 21d 1 0.35mi
2923 Girard Ave N Minneapolis, MN 5.0 2.0 1760 $2,795 $1.59 21d 1 0.39mi
2819 Girard Ave N Minneapolis, MN 5.0 2.0 1718 $2,300 $1.34 43d 1 0.39mi
3105 N Girard Ave Unit 2 Minneapolis, MN 4.0 1.0 1250 $2,300 $1.84 24d 1 0.42mi
3315 James Ave N Minneapolis, MN 4.0 1.0 1400 $2,100 $1.50 4d 1 0.43mi
3238 Humboldt Ave N Minneapolis, MN 5.0 1.0 1389 $2,100 $1.51 43d 1 0.47mi
2324 Logan Ave N Minneapolis, MN 4.0 1.5 1400 $2,300 $1.64 44d 1 0.48mi
2647 Fremont Ave N Minneapolis, MN 5.0 1.0 1508 $2,595 $1.72 14d 1 0.48mi
2356 N Thomas Ave Unit 2 Minneapolis, MN 3.0 1.0 1000 $1,800 $1.80 43d 1 0.57mi
2211 Queen Ave N Unit 1 Minneapolis, MN 3.0 1.0 983 $1,695 $1.72 17d 1 0.61mi
1510 N 22nd Ave #1 Minneapolis, MN 3.0 1.0 1500 $1,875 $1.25 21d 1 0.61mi
1510 N 22nd Ave #1 Minneapolis, MN 3.0 1.0 1500 $1,875 $1.25 4d 1 0.61mi
2646 Dupont Ave N Unit 2 Minneapolis, MN 4.0 1.0 1514 $2,245 $1.48 43d 1 0.62mi
1523 22nd Ave N Minneapolis, MN 3.0 1.0 943 $1,695 $1.80 14d 1 0.64mi
3526 Newton Ave N Minneapolis, MN 5.0 2.0 1470 $2,795 $1.90 1d 1 0.65mi
2411 Golden Valley Rd Unit 2 Minneapolis, MN 4.0 2.0 1200 $2,395 $2.00 14d 1 0.85mi
3211 N 6th St Unit 2 Minneapolis, MN 4.0 1.0 900 $1,450 $1.61 24d 1 0.92mi
1312 18th Ave N Minneapolis, MN 3.0 1.0 1520 $1,899 $1.25 7d 1 0.92mi
3247 N 6th St Minneapolis, MN 5.0 1.5 1405 $2,350 $1.67 21d 1 0.94mi
3247 N 6th St Minneapolis, MN 5.0 1.5 1405 $2,350 $1.67 24d 1 0.94mi
3247 N 6th St Minneapolis, MN 5.0 1.5 1405 $2,350 $1.67 43d 1 0.94mi
3522 Bryant Ave N Minneapolis, MN 5.0 2.0 1449 $2,995 $2.07 43d 1 0.97mi
1649 Russell Ave N Unit 2 Minneapolis, MN 3.0 1.0 1011 $1,700 $1.68 20d 1 0.97mi
318 N 27th Ave #2 Minneapolis, MN 3.0 1.0 1200 $1,800 $1.50 43d 1 1.03mi
318 N 27th Ave #2 Minneapolis, MN 3.0 1.0 1200 $1,800 $1.50 4d 1 1.03mi
1507 N Newton Ave Unit 2 Minneapolis, MN 4.0 1.0 1068 $1,499 $1.40 43d 1 1.08mi
1816 Zephyr Pl Minneapolis, MN 3.0 1.0 1120 $2,050 $1.83 43d 1 1.09mi
1504 Queen Ave N Minneapolis, MN 3.0 1.5 1746 $2,800 $1.60 1d 1 1.10mi
1429 Knox Ave N Unit 1429 Minneapolis, MN 4.0 1.0 1260 $1,995 $1.58 43d 1 1.11mi
1237 Knox Ave N Unit 1237 Minneapolis, MN 3.0 1.0 1196 $1,900 $1.59 4d 1 1.32mi
2419 Plymouth Ave N Minneapolis, MN 2.0–3.0 1.0 836 $1,795 $2.15 4d 2 1.33mi
3419 Grimes Ave N Minneapolis, MN 3.0 1.5 1300 $2,050 $1.58 43d 1 1.34mi
1016 N Newton Ave Unit 4 Minneapolis, MN 3.0 1.0 1009 $1,895 $1.88 43d 1 1.48mi
1030 Knox Ave N Apt 3 Minneapolis, MN 5.0 1.5 1500 $2,450 $1.63 43d 1 1.50mi
1030 Knox Ave N Apt 2 Minneapolis, MN 4.0 1.0 900 $2,099 $2.33 43d 1 1.50mi

Listing history 36 events

  1. 2026-06-01
    days on market $234,900 Active 70 DOM
  2. 2026-05-31
    days on market $234,900 Active 69 DOM
  3. 2026-05-18
    price $234,900 97-char remark
    Show marketing remark (97 chars)

    Large remodeled 4 bedroom with 3rd floor bedroom or kid's playroom. New 1/2 bath in the basement.

  4. 2026-05-08
    status Active 97-char remark
    Show marketing remark (97 chars)

    Large remodeled 4 bedroom with 3rd floor bedroom or kid's playroom. New 1/2 bath in the basement.

  5. 2026-05-05
    historical 97-char remark
    Show marketing remark (97 chars)

    Large remodeled 4 bedroom with 3rd floor bedroom or kid's playroom. New 1/2 bath in the basement.

  6. 2026-03-20
    listed $249,900 Active 97-char remark
    Show marketing remark (97 chars)

    Large remodeled 4 bedroom with 3rd floor bedroom or kid's playroom. New 1/2 bath in the basement.

  7. 2026-01-23
    historical
  8. 2025-10-24
    listed $249,900 Active
  9. 2025-07-18
    historical
  10. 2025-04-17
    listed $259,900 Active
  11. 2008-07-28
    soldstatus $23,000
  12. 2008-07-09
    historical
  13. 2008-02-06
    listed $28,900
  14. 2008-02-06
    historical
  15. 2007-11-27
    listed $99,000
  16. 2006-02-17
    soldstatus $191,000
  17. 2005-11-16
    soldstatus $139,900
  18. 2005-04-26
    soldstatus $139,900
  19. 2005-03-21
    historical
  20. 2004-10-18
    listed $139,899
  21. 2003-07-21
    historical
  22. 2003-05-30
    listed $143,900
  23. 2002-03-22
    soldstatus $63,500
  24. 2002-01-02
    soldstatus $63,500
  25. 2001-11-27
    historical
  26. 2001-11-27
    listed $66,900
  27. 1995-07-18
    soldstatus $43,500
  28. 1995-06-29
    soldstatus $43,500
  29. 1995-06-28
    historical
  30. 1995-06-01
    listed $43,500
  31. 1995-05-08
    historical
  32. 1994-11-08
    listed $45,000
  33. 1994-11-04
    historical
  34. 1994-04-04
    listed $45,000
  35. 1992-10-31
    historical
  36. 1992-07-08
    listed $59,000

ⓘ 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
$2,265 · $189/mo
Projected year-2 tax
$2,448 · $204/mo
Expected delta
+$183/yr (+$15/mo · 8.1%)

ⓘ 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
$27,279
− Mortgage interest
−$13,158
− Property taxes
−$2,265
− Insurance
−$1,174
− Repairs & maintenance
−$2,182
− Management
−$2,182
− Depreciation
−$6,833
Taxable loss
−$517
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$124
After-tax cash flow
$3,453/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)
27,741
Household income
$60,225
Rent vs Own
47.3% rent · 52.7% own
Severe rent burden
1826.0

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 0.68)
Race & ethnicity
Black 49% White 23% Two or more races 11% Hispanic / Latino 11% Asian 9%
Hispanic origin (detail)
Mexican 7% Puerto Rican 1%
Common ancestry
Portuguese 3% Lithuanian 2% Italian 1%
Foreign-born
19% · Canada, Guatemala
Languages at home
68% English-only · Other Asian/Pacific 8% Spanish 8%

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
▼ -33.91%
Current HPI
356.6758
Rent YoY
▲ 7.35%
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

+298.1% since first listed
34 events — show timeline
  • 2026-05-18 Price Changed $234,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-08 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-05 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-20 Listed $249,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-23 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-24 Listed $249,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-07-18 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-04-17 Listed $259,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-07-28 Sold (MLS) $23,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-07-09 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-02-06 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-02-06 Listed $28,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-11-27 Listed $99,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-02-17 Sold (Public Records) $191,000 Public Records
  • 2005-11-16 Sold (Public Records) $139,900 Public Records
  • 2005-04-26 Sold (MLS) $139,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2005-03-21 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2004-10-18 Listed $139,899 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-07-21 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2003-05-30 Listed $143,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2002-03-22 Sold (Public Records) $63,500 Public Records
  • 2002-01-02 Sold (MLS) $63,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2001-11-27 Listed $66,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2001-11-27 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1995-07-18 Sold (Public Records) $43,500 Public Records
  • 1995-06-29 Sold (MLS) $43,500 NORTHSTARMLS as Distributed by MLS Grid
  • 1995-06-28 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1995-06-01 Listed $43,500 NORTHSTARMLS as Distributed by MLS Grid
  • 1995-05-08 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1994-11-08 Listed $45,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1994-11-04 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1994-04-04 Listed $45,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1992-10-31 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1992-07-08 Listed $59,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+4.4%/yr

Latest (2025): $2,265 · -32.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…