CashFlowRE
Sign in Sign up
6018 Halifax Pl
C Composite 55.77
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 +23.2/30.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.9/10.0
  • Livability +3.7/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$275,000

6018 Halifax Pl · Brooklyn Center, MN 55429
3 bd · 2.5 ba · 2,218 sqft · SingleFamily public records · 62 Days on market
Built 1955 10,018 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful 4br on same level 2ba large turn key walkout rambler on nice treed lot. Great finished wood floors on main level, newer carpet LL. Many updates. New roof 2005, newer windows, central air, furnace and freshly painted. Close to shopping and 694.

Key facts

  • 0.23 acre lot
  • Garage
  • Built 1955

Tags

WELL MAINTAINED HVAC SYSTEM

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/2.5-bath single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $499 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $275k).
  • Recommended offer: $258k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 5.0% in Brooklyn Center — 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 73/100 on livability (#253 in MN) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, cost of living A-; Watch: schools D+, crime F, amenities F.
  • Robbinsdale Public School District (suburban): math 24% / reading 44% proficiency, ranked #250 of 301 in MN (top 83%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 87 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 4,651 units permitted in Hennepin County in 2024 (2,443 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.
  • 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 62 days — a 6% lower offer ($258k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 29y 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 $215k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $258,499 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 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 1955 — 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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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. 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
1.09%
Cap rate
8.47%
Cash-on-cash
7.77%
DSCR
1.35
GRM
7.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-4.4%
Equity multiple
0.83×
Total profit
$-12,761
Equity at exit
$41,003
10-year hold
IRR
5.3%
Equity multiple
1.39×
Total profit
$29,913
Equity at exit
$23,777

Cash invested: $77,000 (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 55429

Active inventory
87
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$3,000 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$314 /mo · $3,773/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$630
Net cashflow
$499

Break-even live

Break-even rent $2,369
Max offer price $275,000
Occupancy floor 78%

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
$68,750
Closing costs
$8,250
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3119 67th Ave N Minneapolis, MN 4.0 2.0 2056 $3,000 $1.46 43d 1 0.92mi

Listing history 27 events

  1. 2026-06-18
    days on market $275,000 Active 62 DOM
  2. 2026-06-17
    days on market $275,000 Active 61 DOM
  3. 2026-06-16
    days on market $275,000 Active 60 DOM
  4. 2026-06-15
    days on market $275,000 Active 59 DOM
  5. 2026-06-13
    days on market $275,000 Active 57 DOM
  6. 2026-06-13
    days on market $275,000 Active 56 DOM
  7. 2026-06-09
    days on market $275,000 Active 53 DOM
  8. 2026-06-08
    days on market $275,000 Active 52 DOM
  9. 2026-06-07
    days on market $275,000 Active 51 DOM
  10. 2026-06-04
    days on market $275,000 Active 48 DOM
  11. 2026-06-03
    days on market $275,000 Active 47 DOM
  12. 2026-06-02
    days on market $275,000 Active 46 DOM
  13. 2026-06-02
    days on market $275,000 Active 45 DOM
  14. 2026-05-31
    days on market $275,000 Active 44 DOM
  15. 2026-03-14
    status Pending
  16. 2026-01-31
    listed $275,000 Active
  17. 2007-10-10
    soldstatus $214,900
  18. 2007-10-03
    soldstatus $214,900 253-char remark
    Show marketing remark (253 chars)

    Beautiful 4br on same level 2ba large turn key walkout rambler on nice treed lot. Great finished wood floors on main level, newer carpet LL. Many updates. New roof 2005, newer windows, central air, furnace and freshly painted. Close to shopping and 694.

  19. 2007-08-23
    historical 253-char remark
    Show marketing remark (253 chars)

    Beautiful 4br on same level 2ba large turn key walkout rambler on nice treed lot. Great finished wood floors on main level, newer carpet LL. Many updates. New roof 2005, newer windows, central air, furnace and freshly painted. Close to shopping and 694.

  20. 2007-05-08
    listed $204,900 253-char remark
    Show marketing remark (253 chars)

    Beautiful 4br on same level 2ba large turn key walkout rambler on nice treed lot. Great finished wood floors on main level, newer carpet LL. Many updates. New roof 2005, newer windows, central air, furnace and freshly painted. Close to shopping and 694.

  21. 1997-12-18
    soldstatus $97,850
  22. 1997-10-30
    soldstatus $97,000
  23. 1997-10-01
    historical
  24. 1997-09-26
    listed $97,850
  25. 1997-09-24
    historical
  26. 1997-07-14
    listed $97,900
  27. 1990-05-25
    soldstatus $80,500

ⓘ 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
$3,773 · $314/mo
Projected year-2 tax
$3,773 · $314/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 6/10 Major FEMA zone X (unshaded) · 72% 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 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
$36,000
− Mortgage interest
−$15,404
− Property taxes
−$3,773
− Insurance
−$1,375
− Repairs & maintenance
−$2,880
− Management
−$2,880
− Depreciation
−$8,000
Taxable income
$1,688
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$405
After-tax cash flow
$5,581/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
Robbinsdale Public School District
NCES district ID
2731780
Math proficiency
24% ▼ -11.00%
Reading proficiency
44% ▼ -5.00%
Median HH income
$60,234
Composite
30.42/100
National rank
#6240
State rank
#250 of 301 in MN

Livability — Brooklyn Center

Score
73/100
State rank
#253
US rank
#5422

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Brooklyn Center, MN
City population
22,749
Population (ZIP)
27,570

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
Highly diverse neighborhood (Simpson 0.73)
Race & ethnicity
Black 34% White 34% Asian 15% Hispanic / Latino 11% Two or more races 8% Native American 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Swiss 9% Portuguese 5% Romanian 2%
Foreign-born
24% · Canada, Vietnam
Languages at home
70% English-only · Spanish 10% Other Asian/Pacific 9% French/Haitian/Cajun 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
▼ -228.09%
Current HPI
266.119
Rent YoY
Metro
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+241.6% since first listed
13 events — show timeline
  • 2026-03-14 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-31 Listed $275,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-10-10 Sold (Public Records) $214,900 Public Records
  • 2007-10-03 Sold (MLS) $214,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-08-23 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2007-05-08 Listed $204,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1997-12-18 Sold (Public Records) $97,850 Public Records
  • 1997-10-30 Sold (MLS) $97,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1997-10-01 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1997-09-26 Listed $97,850 NORTHSTARMLS as Distributed by MLS Grid
  • 1997-09-24 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1997-07-14 Listed $97,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1990-05-25 Sold (Public Records) $80,500 Public Records

Property tax history

+2.8%/yr

Latest (2025): $3,773 · +18.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…