CashFlowRE
Sign in Sign up
3708 W Old Shakopee Rd
D Composite 40.82
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 +12.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +3.8/10.0
  • Livability +3.8/5.0
  • Rent growth +3.7/5.0
  • Schools +3.7/10.0
  • 1% rule +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$339,900

3708 W Old Shakopee Rd · Bloomington, MN 55431
4 bd · 2.0 ba · 3,202 sqft · SingleFamily public records · 29 Days on market
Built 1955 0.26 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Both bathrooms completely updated. Basement w/bedroom finished in the last 3 years. Beautifully maintained home. Wonderful location close to restaurants, grocery stores & shopping. Over-sized 2 car garage.

Key facts

  • 0.26 acre lot
  • 2 garage spots
  • Built 1955

Property features AI

Exterior

  • Parking: Asphalt driveway; 2-car garage
  • Utilities: City water (connected); City sewer (connected); Natural gas
  • Home design: Residential property; One story; Living area and main level layout with lower level family/bedroom space; Entry faces city street (corner lot)
  • Construction: Block foundation; Asphalt roof; Built with stucco and wood
  • Exterior features: Stucco and wood exterior; Patio; Chain link fencing; Corner lot with medium tree coverage; City street frontage; Lot dimensions approximately 92x130

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator; Kitchen window
  • Bedrooms: 4 bedrooms (3 bedrooms on one level; main-floor bedroom); Bedroom sizes — Main: 15x10, 10x11, 12x09; Lower: 14x10
  • Flooring: Hardwood floors
  • Bathrooms: 2 full bathrooms; Full basement bathroom; main floor full bath
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Hardwood floors; Patio; Kitchen window
  • Laundry & utility: Washer; Dryer; Utility room (Lower)

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/2.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $-39 ($-466/yr) — negative.
  • To cash-flow at today's rent, offer at most $333k (2.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $278k (18.4% below list).
  • Recommended offer: $278k (18.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% 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); 71 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 4,651 units permitted in Hennepin County in 2024 (2,443 in 5+ unit buildings).
  • This rent runs 33% 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

  • It's been on market 29 days — a 2% lower offer ($335k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 17y 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 $245k; 39% 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.
Recommended offer $277,517 (18.4% 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 1955 — 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 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?
  5. 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?
  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
6.16%
Cash-on-cash
-0.49%
DSCR
0.98
GRM
10.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-15.4%
Equity multiple
0.44×
Total profit
$-52,870
Equity at exit
$50,680
10-year hold
IRR
-4.4%
Equity multiple
0.69×
Total profit
$-29,345
Equity at exit
$29,388

Cash invested: $95,172 (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
71
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,775 medium interval (Pro) →
Mortgage (P&I)
$1,782
Tax from tax record
$307 /mo · $3,685/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$583
Net cashflow
$-39

Break-even live

Break-even rent $2,824
Max offer price $333,041
Occupancy floor 96%

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
$84,975
Closing costs
$10,197
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
4517 W 113th St Minneapolis, MN 4.0 2.0 2300 $2,695 $1.17 43d 1 0.92mi

Listing history 20 events

  1. 2026-04-30
    status Pending
  2. 2026-04-20
    historical Contingent - Inspection
  3. 2026-04-14
    price $339,900
  4. 2026-04-02
    listed $350,000 Active
  5. 2026-03-30
    historical $350,000
  6. 2021-02-18
    price $310,000
  7. 2021-01-26
    price $315,000
  8. 2021-01-16
    price $319,900
  9. 2021-01-15
    status Active
  10. 2021-01-12
    historical Contingent - Inspection
  11. 2020-12-18
    listed $324,900 Active
  12. 2018-07-20
    soldstatus $245,000
  13. 2018-06-12
    soldstatus $245,000 Sold 209-char remark
    Show marketing remark (209 chars)

    Both bathrooms completely updated. Basement w/bedroom finished in the last 3 years. Beautifully maintained home. Wonderful location close to restaurants, grocery stores & shopping. Over-sized 2 car garage.

  14. 2018-05-07
    status Pending 209-char remark
    Show marketing remark (209 chars)

    Both bathrooms completely updated. Basement w/bedroom finished in the last 3 years. Beautifully maintained home. Wonderful location close to restaurants, grocery stores & shopping. Over-sized 2 car garage.

  15. 2018-04-30
    historical 209-char remark
    Show marketing remark (209 chars)

    Both bathrooms completely updated. Basement w/bedroom finished in the last 3 years. Beautifully maintained home. Wonderful location close to restaurants, grocery stores & shopping. Over-sized 2 car garage.

  16. 2018-04-27
    listed $239,900 Active 209-char remark
    Show marketing remark (209 chars)

    Both bathrooms completely updated. Basement w/bedroom finished in the last 3 years. Beautifully maintained home. Wonderful location close to restaurants, grocery stores & shopping. Over-sized 2 car garage.

  17. 2009-11-12
    soldstatus $155,000
  18. 2009-11-05
    soldstatus $155,000
  19. 2009-09-28
    historical
  20. 2009-09-16
    listed $150,000

ⓘ 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
$3,685 · $307/mo
Projected year-2 tax
$3,746 · $312/mo
Expected delta
+$61/yr (+$5/mo · 1.6%)

ⓘ 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 1 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
$33,302
− Mortgage interest
−$19,040
− Property taxes
−$3,685
− Insurance
−$1,700
− Repairs & maintenance
−$2,664
− Management
−$2,664
− Depreciation
−$9,888
Taxable loss
−$6,339
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,521
After-tax cash flow
$1,055/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

+126.6% since first listed
20 events — show timeline
  • 2026-04-30 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-20 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-14 Price Changed $339,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-02 Listed $350,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-30 Coming Soon $350,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-02-18 Price Changed $310,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-01-26 Price Changed $315,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-01-16 Price Changed $319,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-01-15 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2021-01-12 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2020-12-18 Listed $324,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-07-20 Sold (Public Records) $245,000 Public Records
  • 2018-06-12 Sold (MLS) $245,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-05-07 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2018-04-30 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2018-04-27 Listed $239,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-11-12 Sold (Public Records) $155,000 Public Records
  • 2009-11-05 Sold (MLS) $155,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-09-28 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2009-09-16 Listed $150,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+6.2%/yr

Latest (2025): $3,685 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…