CashFlowRE
Sign in Sign up
11444 Hanson Blvd NW
D Composite 42.53
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 +8.3/30.0
  • Schools +4.7/10.0
  • Livability +4.3/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.3/10.0
  • 1% rule +1.6/10.0
  • Appreciation +0.0/10.0

$280,000

11444 Hanson Blvd NW · Coon Rapids, MN 55433
3 bd · 1.0 ba · 1,102 sqft · SingleFamily public records · 41 Days on market
Built 1940 1.04 ac lot $254/sqft · 27% above area Est $359k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Nestled on a generous 1-acre wooded lot with a coveted commercial zoning, this charming 1940-built home presents a prime opportunity for future development. This residential home has original hardwood floors hidden beneath well-loved carpeting, the home is ripe for renovations that can unlock significant equity potential. Whether you're an investor or a buyer seeking a spacious homestead, this property offers endless possibilities. Its convenient location near the Hanson Blvd exit off Highway 10 ensures easy access to local amenities, including Cub Foods, shopping Coon Rapids Middle School and Highschool just a few steps away. Capitalize on this rare find that combines potential rental inco

Key facts

  • 1.04 acre lot
  • 2 garage spots
  • Built 1940

Property features AI

Finance

  • Other: Lot is approximately 1.04 acres (about 200 x 166); Above-grade finished area reported as 1,800; Living area reported as 1,800

Exterior

  • Parking: 2-car garage; Concrete driveway
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; Two levels; Main level entry; Block foundation
  • Construction: Block foundation area listed; Foundation area 1,245
  • Exterior features: Wood exterior

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; No central air
  • Interior features: Unfinished basement; Level topography

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 $280k.

Deal economics

  • At list price, monthly cash flow is $-256 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $235k (16.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $186k (33.6% below list).
  • Recommended offer: $186k (33.6% below list) — sets the bar for 1% rule.
  • Cap rate 5.2% vs local median 3.8% in Coon Rapids — 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 86/100 on livability (#12 in MN, #390 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, housing A+; Watch: amenities D.
  • Anoka-Hennepin Public School District (suburban): math 49% / reading 55% proficiency, ranked #71 of 301 in MN (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+5.4%/yr); 119 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,083 units permitted in Anoka County in 2024 (134 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Anoka County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($272k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 31y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $186,039 (33.6% 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. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 34% concession, seller financing, or rate buy-down credit?
  3. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.66%
Cap rate
5.20%
Cash-on-cash
-3.92%
DSCR
0.83
GRM
12.5

CMA / ARV

ARV (median comp)
$358,725
List price
$280,000
Delta
-21.95%
Verdict
UNDERPRICED
Comps
7 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.43% rent growth · sell at horizon

5-year hold
IRR
-20.6%
Equity multiple
0.27×
Total profit
$-57,117
Equity at exit
$41,749
10-year hold
IRR
-9.7%
Equity multiple
0.35×
Total profit
$-51,045
Equity at exit
$24,209

Cash invested: $78,400 (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 55433

Rents YoY
5.4%
Active inventory
119
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$1,860 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$141 /mo · $1,688/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$391
Net cashflow
$-256

Break-even live

Break-even rent $2,184
Max offer price $234,780
Occupancy floor

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
$70,000
Closing costs
$8,400
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11639 Raven St NW Coon Rapids, MN 2.0–3.0 1.0–2.0 900 $1,850 $2.06 1d 5 0.26mi
11360 Robinson Dr Coon Rapids, MN 1.0–3.0 1.0–2.0 1029 $1,874 $1.82 24d 1 0.50mi
1770 121st Ave NW Minneapolis, MN 1.0–3.0 1.0–2.0 1075 $2,120 $1.97 1d 11 0.67mi
10701 Hanson Blvd NW Coon Rapids, MN 1.0–2.0 1.0–2.0 824 $1,330 $1.61 4d 1 1.06mi
12114 Drake St NW Minneapolis, MN 3.0 2.0 1460 $1,895 $1.30 43d 1 1.06mi
12186 Drake St NW Minneapolis, MN 2.0 1.0 1100 $1,695 $1.54 43d 1 1.12mi
10400 Jay St NW Minneapolis, MN 1.0–3.0 1.0–2.0 962 $1,775 $1.85 3d 1 1.35mi
1921 103rd Ave NW Apt 4 Minneapolis, MN 2.0 1.0 750 $1,425 $1.90 17d 1 1.48mi

Listing history 22 events

  1. 2026-06-18
    days on market $280,000 Active 41 DOM
  2. 2026-06-17
    days on market $280,000 Active 40 DOM
  3. 2026-06-16
    days on market $280,000 Active 39 DOM
  4. 2026-06-15
    days on market $280,000 Active 38 DOM
  5. 2026-06-13
    days on market $280,000 Active 36 DOM
  6. 2026-06-13
    days on market $280,000 Active 35 DOM
  7. 2026-06-09
    days on market $280,000 Active 32 DOM
  8. 2026-06-08
    days on market $280,000 Active 31 DOM
  9. 2026-06-07
    days on market $280,000 Active 30 DOM
  10. 2026-06-04
    days on market $280,000 Active 27 DOM
  11. 2026-06-03
    days on market $280,000 Active 26 DOM
  12. 2026-06-02
    days on market $280,000 Active 25 DOM
  13. 2026-06-01
    days on market $280,000 Active 24 DOM
  14. 2026-05-31
    days on market $280,000 Active 23 DOM
  15. 2026-05-08
    listed $300,000 Active 758-char remark
  16. 2026-04-02
    historical
  17. 2024-05-18
    listed $340,000 Active
  18. 2024-05-03
    historical
  19. 2002-10-12
    historical
  20. 2000-10-12
    listed $220,000
  21. 2000-10-12
    historical
  22. 1995-01-11
    listed $220,000

ⓘ 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
$1,688 · $141/mo
Projected year-2 tax
$2,412 · $201/mo
Expected delta
+$724/yr (+$60/mo · 42.9%)

ⓘ 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 2/10 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 2 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
$22,325
− Mortgage interest
−$15,684
− Property taxes
−$1,688
− Insurance
−$1,400
− Repairs & maintenance
−$1,786
− Management
−$1,786
− Depreciation
−$8,145
Taxable loss
−$8,165
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,960
After-tax cash flow
$-1,112/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
Anoka-Hennepin Public School District
NCES district ID
2703180
Math proficiency
49% ▼ -14.00%
Reading proficiency
55% ▼ -10.00%
Median HH income
$73,837
Composite
46.7/100
National rank
#2400
State rank
#71 of 301 in MN

Livability — Coon Rapids

Score
86/100
State rank
#12
US rank
#390

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coon Rapids, MN
County
Anoka County · 277,116 people
City population
63,468
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
34,463
Household income
$78,054
Rent vs Own
32.0% rent · 68.0% own
Severe rent burden
1129.0

Population outlook (Anoka County) Hauer SSP2

Today (2025)
375,223 people
By 2030
387,850 · +3.4%
By 2040
407,239 · +8.5%
By 2050
417,541 · +11.3%
By 2075
448,447 · +19.5%
By 2100
464,954 · +23.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 9% Asian 9% Two or more races 9% Hispanic / Latino 5%
Common ancestry
Portuguese 12% Romanian 5% Italian 3%
Foreign-born
9% · Canada, Vietnam
Languages at home
90% English-only · Other Asian/Pacific 3% Spanish 2% Other Indo-European 1%

Political lean MEDSL · Anoka

2024 margin
Toss-up / Even · D 46.6% · R 51.0% · Other 2.4%
2008→2024 swing
-2.0pp toward R · 2008: -2.4pp · 2024: -4.4pp
All cycles
2024: R+4.4 2020: R+1.9 2016: R+9.7 2012: R+2.6 2008: R+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -243.93%
Current HPI
260.1237
Rent YoY
▲ 5.43%
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

+27.3% since first listed
10 events — show timeline
  • 2026-05-29 Price Changed $280,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-22 Price Changed $295,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-08 Listed $300,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-02 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2024-05-18 Listed $340,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-05-03 Coming Soon NORTHSTARMLS as Distributed by MLS Grid
  • 2002-10-12 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2000-10-12 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2000-10-12 Listed $220,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1995-01-11 Listed $220,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+0.7%/yr

Latest (2026): $1,688 · +7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…