CashFlowRE
Sign in Sign up
2316 24th Ave N
C+ Composite 63.96
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 +23.7/30.0
  • ARV discount +12.7/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.7/10.0
  • 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

$205,000

2316 24th Ave N · Minneapolis, MN 55411
4 bd · 1.0 ba · 1,428 sqft · SingleFamily public records · 21 Days on market
Built 1924 5,227 sqft lot $144/sqft · 5% below area Est $232k · 12% under

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

Listing remarks MLS

Bank Owned. Sold As-Is. Eat in kitchen, formal dining room, living room has hardwood floors, and sun porch. Large and beautiful yard. Needs TLC but spacious home - Make it yours!

Key facts

  • Covered front porch
  • New siding
  • Newer roof

Tags

NEW SIDINGNEWER ROOFUPDATED MECHANICALSCOVERED FRONT PORCHLUXURY VINYL PLANK FLOORINGDEFINED DINING AREA

Property features AI

Exterior

  • Parking: Open parking / Other
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; One-and-one-half story; Above-grade finished area 1,528 sq ft; Main level finished area 952 sq ft
  • Construction: Block foundation; Asphalt roof; Foundation area 952
  • Exterior features: Vinyl siding; Covered porch; No fencing; Lot approx. 0.12 acres with dimensions 102x85x95x27; Public maintained road access

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 3 bedrooms (two on main level, one on upper level); Upper-level loft
  • Bathrooms: 1 full bathroom on main floor
  • Heating & cooling: Forced air heating; Window air conditioning unit(s)
  • Interior features: Living/Dining room; Covered porch; Unfinished block 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 4-bed/1.0-bath single-family listed at $205k.

Deal economics

  • At list price, monthly cash flow is $390 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $205k).
  • Recommended offer: $202k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.6% 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.
  • Zoned schools: Lucy Laney Elementary (math 8% / reading 17%, grade F, #800 of 857 statewide, top 95%, 339 students, 89% FRL); Franklin Middle (math 2% / reading 8%, grade F, #255 of 258 statewide, top 100%, 287 students, 89% FRL); Henry High (reading 70%, 858 students, 80% FRL) — zoned schools average 86% FRL vs 58% district-wide (28 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 9% at this address vs 40% district-wide (-32 pts) — the specific schools serving this property underperform the Minneapolis Public School District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+7.3%/yr); 133 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 $57k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 32y 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 $28k; list at $205k implies a 619% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $201,925 (1.5% below list)

Questions for the listing agent

  1. Built in 1924 — 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. 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?
  4. 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.
  5. 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.
  6. 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
1.07%
Cap rate
8.57%
Cash-on-cash
8.15%
DSCR
1.36
GRM
7.8

CMA / ARV

ARV (median comp)
$231,639
List price
$205,000
Delta
-11.50%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
0.7%
Equity multiple
1.03×
Total profit
$1,661
Equity at exit
$30,566
10-year hold
IRR
14.2%
Equity multiple
2.37×
Total profit
$78,547
Equity at exit
$17,725

Cash invested: $57,400 (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
133
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$2,202 high interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$189 /mo · $2,271/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$462
Net cashflow
$390

Break-even live

Break-even rent $1,709
Max offer price $205,000
Occupancy floor 77%

Sensitivity live

Price -10% $506 -5% $448 +0% $390 +5% $332 +10% $274
Rent -10% $216 -5% $303 +0% $390 +5% $477 +10% $564
Rate -1.0pp $493 -0.5pp $442 base $390 +0.5pp $337 +1.0pp $283

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
$51,250
Closing costs
$6,150
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2211 Queen Ave N Unit 1 Minneapolis, MN 3.0 1.0 983 $1,695 $1.72 19d 1 0.14mi
2356 N Thomas Ave Unit 2 Minneapolis, MN 3.0 1.0 1000 $1,800 $1.80 45d 1 0.15mi
2324 Logan Ave N Minneapolis, MN 4.0 1.5 1400 $2,300 $1.64 46d 1 0.27mi
2411 Golden Valley Rd Unit 2 Minneapolis, MN 4.0 2.0 1200 $2,395 $2.00 16d 1 0.38mi
1649 Russell Ave N Unit 2 Minneapolis, MN 3.0 1.0 1011 $1,650 $1.63 0d 1 0.51mi
1649 Russell Ave N Unit 2 Minneapolis, MN 3.0 1.0 1011 $1,700 $1.68 21d 1 0.51mi
1523 22nd Ave N Minneapolis, MN 3.0 1.0 943 $1,695 $1.80 16d 1 0.52mi
1510 N 22nd Ave #1 Minneapolis, MN 3.0 1.0 1500 $1,875 $1.25 5d 1 0.52mi
1510 N 22nd Ave #1 Minneapolis, MN 3.0 1.0 1500 $1,875 $1.25 23d 1 0.52mi
2703 Humboldt Ave N Minneapolis, MN 3.0 1.0 1218 $1,450 $1.19 23d 1 0.63mi
1816 Zephyr Pl Minneapolis, MN 3.0 1.0 1120 $2,050 $1.83 45d 1 0.64mi
3114 Morgan Ave N Minneapolis, MN 4.0 2.0 1362 $2,000 $1.47 16d 1 0.67mi
1504 Queen Ave N Minneapolis, MN 3.0 1.5 1746 $2,800 $1.60 0d 1 0.67mi
1504 Queen Ave N Minneapolis, MN 3.0 1.5 1746 $2,800 $1.60 3d 1 0.67mi
1507 N Newton Ave Unit 2 Minneapolis, MN 4.0 1.0 1068 $1,499 $1.40 45d 1 0.69mi
2819 Girard Ave N Minneapolis, MN 5.0 2.0 1718 $2,300 $1.34 45d 1 0.73mi
1312 18th Ave N Minneapolis, MN 3.0 1.0 1520 $1,899 $1.25 9d 1 0.74mi
2923 Girard Ave N Minneapolis, MN 5.0 2.0 1760 $2,795 $1.59 23d 1 0.77mi
1429 Knox Ave N Unit 1429 Minneapolis, MN 4.0 1.0 1260 $1,995 $1.58 45d 1 0.79mi
2620 Emerson Ave N Minneapolis, MN 3.0 1.0 877 $1,900 $2.17 1d 1 0.80mi
3105 N Girard Ave Unit 2 Minneapolis, MN 4.0 1.0 1250 $2,300 $1.84 26d 1 0.86mi
2646 Dupont Ave N Unit 2 Minneapolis, MN 4.0 1.0 1514 $2,245 $1.48 45d 1 0.87mi
2419 Plymouth Ave N Minneapolis, MN 2.0–3.0 1.0 836 $1,795 $2.15 5d 2 0.88mi
3315 James Ave N Minneapolis, MN 4.0 1.0 1400 $2,100 $1.50 5d 1 0.91mi
3238 Humboldt Ave N Minneapolis, MN 5.0 1.0 1389 $2,100 $1.51 45d 1 0.94mi
1237 Knox Ave N Unit 1237 Minneapolis, MN 3.0 1.0 1196 $1,900 $1.59 5d 1 0.98mi
1016 N Newton Ave Unit 4 Minneapolis, MN 3.0 1.0 1009 $1,895 $1.88 45d 1 1.09mi
1030 Knox Ave N Apt 2 Minneapolis, MN 4.0 1.0 900 $2,099 $2.33 45d 1 1.15mi
1030 Knox Ave N Apt 3 Minneapolis, MN 5.0 1.5 1500 $2,450 $1.63 45d 1 1.15mi
816 Queen Ave N Minneapolis, MN 3.0 1.0 1200 $1,895 $1.58 45d 1 1.19mi
318 N 27th Ave #2 Minneapolis, MN 3.0 1.0 1200 $1,800 $1.50 5d 1 1.28mi
318 N 27th Ave #2 Minneapolis, MN 3.0 1.0 1200 $1,800 $1.50 45d 1 1.28mi
3211 N 6th St Unit 2 Minneapolis, MN 4.0 1.0 900 $1,450 $1.61 26d 1 1.31mi
3247 N 6th St Minneapolis, MN 5.0 1.5 1405 $2,350 $1.67 45d 1 1.35mi
3247 N 6th St Minneapolis, MN 5.0 1.5 1405 $2,350 $1.67 26d 1 1.35mi
3247 N 6th St Minneapolis, MN 5.0 1.5 1405 $2,350 $1.67 23d 1 1.35mi
3419 Grimes Ave N Minneapolis, MN 3.0 1.5 1300 $2,050 $1.58 45d 1 1.36mi
3522 Bryant Ave N Minneapolis, MN 5.0 2.0 1449 $2,995 $2.07 45d 1 1.43mi
519 Penn Ave N Minneapolis, MN 4.0 2.0 1500 $2,195 $1.46 9d 1 1.43mi
519 Penn Ave N Minneapolis, MN 4.0 2.0 1500 $2,195 $1.46 16d 1 1.43mi

Listing history 16 events

  1. 2026-06-04
    status $205,000 Pending 21 DOM
  2. 2026-06-03
    days on market $205,000 Active 21 DOM
  3. 2026-06-02
    days on market $205,000 Active 20 DOM
  4. 2026-06-01
    days on market $205,000 Active 19 DOM
  5. 2026-05-31
    days on market $205,000 Active 18 DOM
  6. 2026-05-13
    listed $205,000 Active 1075-char remark
  7. 2026-04-26
    historical
  8. 2026-04-01
    price $215,000
  9. 2025-12-04
    price $220,000
  10. 2025-10-30
    listed $235,000 Active
  11. 2008-08-05
    soldstatus $28,500
    Show marketing remark (178 chars)

    Bank Owned. Sold As-Is. Eat in kitchen, formal dining room, living room has hardwood floors, and sun porch. Large and beautiful yard. Needs TLC but spacious home - Make it yours!

  12. 2008-07-18
    historical
    Show marketing remark (178 chars)

    Bank Owned. Sold As-Is. Eat in kitchen, formal dining room, living room has hardwood floors, and sun porch. Large and beautiful yard. Needs TLC but spacious home - Make it yours!

  13. 2007-09-26
    listed $34,900
    Show marketing remark (178 chars)

    Bank Owned. Sold As-Is. Eat in kitchen, formal dining room, living room has hardwood floors, and sun porch. Large and beautiful yard. Needs TLC but spacious home - Make it yours!

  14. 1995-03-21
    historical
  15. 1994-09-21
    listed $46,900
  16. 1991-10-04
    soldstatus $40,700

ⓘ 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
$2,271 · $189/mo
Projected year-2 tax
$2,284 · $190/mo
Expected delta
+$12/yr (+$1/mo · 0.5%)

ⓘ 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
$26,424
− Mortgage interest
−$11,483
− Property taxes
−$2,271
− Insurance
−$1,025
− Repairs & maintenance
−$2,114
− Management
−$2,114
− Depreciation
−$5,964
Taxable income
$1,453
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$349
After-tax cash flow
$4,329/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

+403.7% since first listed
14 events — show timeline
  • 2026-06-03 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-06-03 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-06-03 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-13 Listed $205,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-26 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-01 Price Changed $215,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-12-04 Price Changed $220,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-30 Listed $235,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-08-05 Sold (MLS) $28,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-07-18 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2007-09-26 Listed $34,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1995-03-21 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1994-09-21 Listed $46,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1991-10-04 Sold (Public Records) $40,700 Public Records

Property tax history

+4.1%/yr

Latest (2025): $2,271 · -8.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…