CashFlowRE
Sign in Sign up
3012 68th Ave N
D Composite 42.95
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 +12.2/30.0
  • ARV discount +11.0/15.0
  • Schools +4.2/10.0
  • Livability +3.7/5.0
  • DSCR +3.6/10.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,900

3012 68th Ave N · Brooklyn Center, MN 55429
4 bd · 2.5 ba · 2,175 sqft · SingleFamily public records · 18 Days on market
Built 1959 10,454 sqft lot $161/sqft · at area comps Est $379k · 8% under

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

Listing remarks

Fully renovated and move-in ready! This beauty offers modern comfort with stylish finishes throughout. Enjoy a new kitchen featuring new appliances, overlooking rear deck and big backyard- watch the kids play while you cook! Fresh paint and new carpet create a bright, inviting interior. The home also features an updated bathroom, a new garage door, and thoughtful upgrades that add both value and peace of mind. Prime location in Brooklyn Center with easy access to parks, shopping, and major highways, this home is perfect for buyers seeking a turnkey home with contemporary updates.

Key facts

  • Big backyard
  • New kitchen
  • Rear deck

Tags

NEW KITCHENUPDATED BATHROOMNEW GARAGE DOORBIG BACKYARDREAR DECKEASY ACCESS TO PARKS

Property features AI

Finance

  • Financial info: Conventional mortgage types indicated

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: City water (connected / in street); City sewer (connected); Natural gas fuel; Electric service with circuit breakers
  • Home design: Residential property; One level (with finished basement); Above- and below-grade finished living areas
  • Construction: Brick and frame construction; Asphalt roof; Block foundation; Built areas include above-grade and below-grade finished space
  • Exterior features: Deck; Metal, vinyl, and wood exterior accents; Chain link fencing; Storage shed on property

Interior

  • Kitchen: Dishwasher; Microwave; Stainless steel appliances; Eat-in kitchen layout
  • Bedrooms: 5 bedrooms total; Three main-level bedrooms (including two listed as Main); Bedroom sizes include 12x12 and multiple 10x11 rooms; one bedroom listed as 10x11 (Bedroom 5)
  • Bathrooms: 2 full bathrooms; 1 half bathroom (main floor)
  • Heating & cooling: Forced air heating; Fireplace(s) contribute to heating; Central air conditioning
  • Interior features: Finished basement with egress window(s) and drainage system; Brick fireplace in amusement/rec room, wood-burning; Eat-in kitchen and a separate formal dining room; Stainless steel appliances; Exhaust fan; Gas water heater; Accessibility features (unspecified)
  • Laundry & utility: Washer hookup; Dryer hookup (electric); Laundry sink; Laundry located on lower level/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/2.5-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-70 ($-842/yr) — negative.
  • To cash-flow at today's rent, offer at most $338k (3.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $288k (17.6% below list).
  • Recommended offer: $288k (17.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 5.0% in Brooklyn Center — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: crime F, amenities F.
  • Osseo Public School District (suburban): math 42% / reading 51% proficiency, ranked #129 of 301 in MN (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Garden City Elementary (math 12% / reading 17%, grade F, #790 of 857 statewide, top 93%, 335 students, 80% FRL); Brooklyn Middle Steam School (math 20% / reading 41%, grade F, #192 of 258 statewide, top 77%, 978 students, 70% FRL); Park Center Ib World School (math 12% / reading 42%, grade F, #369 of 471 statewide, top 79%, 1,908 students, 70% FRL) — zoned schools average 73% FRL vs 32% district-wide (42 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 24% at this address vs 46% district-wide (-22 pts) — the specific schools serving this property underperform the Osseo Public School District average; the district grade overstates school quality for this exact location.
  • Market conditions: 84 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 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 $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

  • It's been on market 18 days — a 2% lower offer ($345k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 27y 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 $125k; list at $350k implies a 180% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $288,403 (17.6% 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. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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. 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
0.82%
Cap rate
6.05%
Cash-on-cash
-0.86%
DSCR
0.96
GRM
10.1

CMA / ARV

ARV (median comp)
$379,400
List price
$349,900
Delta
-7.78%
Verdict
FAIR
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-17.7%
Equity multiple
0.38×
Total profit
$-61,166
Equity at exit
$52,171
10-year hold
IRR
-9.8%
Equity multiple
0.40×
Total profit
$-59,012
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 55429

Active inventory
84
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$2,884 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$368 /mo · $4,414/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$606
Net cashflow
$-70

Break-even live

Break-even rent $2,973
Max offer price $337,508
Occupancy floor 97%

Sensitivity live

Price -10% $128 -5% $29 +0% $-70 +5% $-169 +10% $-268
Rent -10% $-298 -5% $-184 +0% $-70 +5% $44 +10% $158
Rate -1.0pp $106 -0.5pp $19 base $-70 +0.5pp $-161 +1.0pp $-253

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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3119 67th Ave N Minneapolis, MN 4.0 2.0 2056 $3,000 $1.46 45d 1 0.16mi
7212 Kyle Ave N Minneapolis, MN 3.0 2.0 1700 $2,400 $1.41 45d 1 0.94mi
1506 71st Ave N Minneapolis, MN 5.0 2.0 2109 $2,999 $1.42 18d 1 1.06mi
3401 75th Ave N Minneapolis, MN 4.0 2.0 2088 $2,729 $1.31 4d 1 1.07mi
7441 Major Ave N Minneapolis, MN 3.0 2.0 1800 $2,600 $1.44 18d 1 1.28mi
2717 78th Ave N Minneapolis, MN 4.0 2.0 1900 $2,779 $1.46 12d 1 1.41mi

Listing history 9 events

  1. 2026-05-09
    status Pending 586-char remark
  2. 2026-05-06
    price $349,900 586-char remark
  3. 2026-05-02
    price $358,000 586-char remark
  4. 2026-04-28
    price $360,000 586-char remark
  5. 2026-04-20
    listed $367,000 Active 586-char remark
  6. 2000-07-25
    soldstatus $124,900
  7. 1999-10-18
    historical
  8. 1999-10-12
    listed $119,900
  9. 1997-07-16
    soldstatus $85,000

ⓘ 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
$4,414 · $368/mo
Projected year-2 tax
$4,414 · $368/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 ≥100°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
$34,608
− Mortgage interest
−$19,600
− Property taxes
−$4,414
− Insurance
−$1,750
− Repairs & maintenance
−$2,769
− Management
−$2,769
− Depreciation
−$10,179
Taxable loss
−$6,871
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,649
After-tax cash flow
$807/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
Osseo Public School District
NCES district ID
2725200
Math proficiency
42% ▼ -7.00%
Reading proficiency
51% ▼ -4.00%
Median HH income
$76,168
Composite
42.35/100
National rank
#3250
State rank
#129 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

+311.6% since first listed
9 events — show timeline
  • 2026-05-09 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-06 Price Changed $349,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-02 Price Changed $358,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-28 Price Changed $360,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-20 Listed $367,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2000-07-25 Sold (MLS) $124,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1999-10-18 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1999-10-12 Listed $119,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1997-07-16 Sold (Public Records) $85,000 Public Records

Property tax history

+5.1%/yr

Latest (2025): $4,414 · +2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…