CashFlowRE
Sign in Sign up
8328 Ewing Rd
D+ Composite 47.34
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 +20.9/30.0
  • DSCR +6.6/10.0
  • 1% rule +5.2/10.0
  • Livability +3.8/5.0
  • Rent growth +3.7/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.9/15.0
  • Appreciation +0.0/10.0

$349,900

8328 Ewing Rd · Bloomington, MN 55431
3 bd · 2.0 ba · 2,008 sqft · SingleFamily public records · 4 Days on market
Built 1964 0.31 ac lot Est $305k · 15% over

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

Key facts

  • 0.31 acre lot
  • 2 garage spots
  • Built 1964

Property features AI

Finance

  • Financial info: Conventional financing available

Exterior

  • Parking: Attached garage with garage door opener (2 spaces)
  • Utilities: City water connected; City sewer connected; Electric service with fuses; Natural gas; Power provided by Xcel Energy
  • Home design: Residential one-level home; Entry level: Main; Block construction
  • Construction: Block construction materials; Asphalt shingle roof (age over 8 years); Block foundation; Basement: full, partially finished, walkout, daylight/lookout windows, egress windows
  • Exterior features: Deck; Patio; Storage shed; Tree coverage - medium; City street frontage; public maintained road

Interior

  • Kitchen: Kitchen with window; Range; Dishwasher; Refrigerator
  • Bedrooms: 3 bedrooms (main level)
  • Flooring: Hardwood floors
  • Bathrooms: Main floor full bath; Basement 3/4 bath
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Hardwood floors; Natural woodwork; Living/Dining room; Fireplace in family room (wood burning); 3 bedrooms on one level; main floor bedroom
  • Laundry & utility: Washer; Dryer; Laundry in basement

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/2.0-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $484 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $350k).
  • Cap rate 8.0% 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.
  • 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 0d 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 42% 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 $10k 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 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $42k; list at $350k implies a 743% gain — meaningful room to come down on a strong offer.
Recommended offer $349,900

Questions for the listing agent

  1. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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?
  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
1.02%
Cap rate
7.95%
Cash-on-cash
5.93%
DSCR
1.26
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$305,216
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8211 Johnson Cir 0.32mi 3/2.0 2,071 (+3%) 23mo $315,000 $152 60

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-5.3%
Equity multiple
0.80×
Total profit
$-19,766
Equity at exit
$52,171
10-year hold
IRR
6.2%
Equity multiple
1.49×
Total profit
$48,333
Equity at exit
$30,253

Cash invested: $97,972 (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 55431

Rents YoY
4.7%
Active inventory
73
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$3,578 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$362 /mo · $4,341/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$751
Net cashflow
$484

Break-even live

Break-even rent $2,965
Max offer price $349,900
Occupancy floor 81%

Sensitivity live

Price -10% $682 -5% $583 +0% $484 +5% $385 +10% $286
Rent -10% $202 -5% $343 +0% $484 +5% $626 +10% $767
Rate -1.0pp $661 -0.5pp $573 base $484 +0.5pp $394 +1.0pp $301

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
$87,475
Closing costs
$10,497
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
8055 Penn Ave S Bloomington, MN 1.0–2.0 1.0–2.5 1133 $2,695 $2.38 0d 21 1.06mi
7201 York Ave S Minneapolis, MN 1.0–3.0 1.0–3.0 1135 $2,825 $2.49 0d 16 1.39mi
3650 Hazelton Rd Minneapolis, MN 2.0 1.0–2.5 1194 $7,438 $6.23 0d 17 1.48mi

Listing history 6 events

  1. 2026-06-13
    statusdays on market $349,900 Pending 4 DOM
  2. 2026-06-07
    statusdays on market $349,900 Active 3 DOM
  3. 2026-06-04
    days on market $349,900 Coming Soon 4 DOM
  4. 2026-06-03
    days on market $349,900 Coming Soon 3 DOM
  5. 2026-06-02
    days on market $349,900 Coming Soon 2 DOM
  6. 2026-06-01
    listed $349,900 Coming Soon 1 DOM

ⓘ 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
$4,341 · $362/mo
Projected year-2 tax
$4,341 · $362/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 ≥98°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
$42,939
− Mortgage interest
−$19,600
− Property taxes
−$4,341
− Insurance
−$1,750
− Repairs & maintenance
−$3,435
− Management
−$3,435
− Depreciation
−$10,179
Taxable income
$200
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$48
After-tax cash flow
$5,765/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

+743.1% since first listed
2 events — show timeline
  • 2026-05-31 Coming Soon $349,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1975-05-01 Sold (Public Records) $41,500 Public Records

Property tax history

+4.1%/yr

Latest (2025): $4,341 · +7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…