CashFlowRE
Sign in Sign up
2630 Dupont Ave N Triplex
B Composite 73.02
Why this score? — see what drove the B 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • ARV discount +9.4/15.0
  • 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

$329,000

2630 Dupont Ave N · Minneapolis, MN 55411
4 bd · 2.5 ba · 2,718 sqft · MultiFamily public records · 32 Days on market
Built 1928 5,227 sqft lot $121/sqft · 12% below area Est $344k · at est.

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Outstanding triplex opportunity - perfect for investors or owner-occupants! Main floor features a spacious 3-bedroom unit; second floor includes a 1-bedroom unit and a studio. Third floor offers attic storage. Updates include newer roof, chimney, windows, high efficient boilers, fresh paint, refinished hardwood floors and numerous appliances. Coin-op laundry & plenty of storage in the basement. Close to Farview Park and easy access to 94. See supplements for full list of improvements

Key facts

  • Newer roof
  • Attic storage
  • Triplex opportunity

Tags

TRIPLEX OPPORTUNITYATTIC STORAGENEWER ROOFHIGH EFFICIENT BOILERSREFINISHED HARDWOOD FLOORSCOIN-OP LAUNDRY

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 1×3bd/1.0ba + 2×1bd/1.0ba units multifamily listed at $329k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive. Per door: $450/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $329k).
  • Recommended offer: $319k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% 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.
  • Market conditions: Rents rising fast (+7.3%/yr); 133 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 4,651 units permitted in Hennepin County in 2024 (2,443 in 5+ unit buildings).
  • At $4,727/mo this rent would consume 94% of the median local household income ($60k/yr) (locally 1826% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • At projected returns (-3.0% appreciation + 7.3% rent growth), your $92k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($319k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 11y 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 $82k; list at $329k implies a 304% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $319,130 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.44%
Cap rate
11.22%
Cash-on-cash
17.59%
DSCR
1.78
GRM
5.8

CMA / ARV

ARV (median comp)
$343,652
List price
$329,000
Delta
-4.26%
Verdict
FAIR
Comps
3 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
14.0%
Equity multiple
1.59×
Total profit
$54,443
Equity at exit
$49,055
10-year hold
IRR
26.0%
Equity multiple
3.78×
Total profit
$255,687
Equity at exit
$28,446

Cash invested: $92,120 (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
14.5×

Monthly cashflow live

Estimated rent
$4,727 high interval (Pro) →
Mortgage (P&I)
$1,725
Tax from tax record
$521 /mo · $6,256/yr
Insurance
$137
HOA
$0
Vacancy / Maint / Mgmt
$993
Net cashflow
$1,351

Break-even live

Break-even rent $3,017
Max offer price $329,000
Occupancy floor 66%

Sensitivity live

Price -10% $1,537 -5% $1,444 +0% $1,351 +5% $1,257 +10% $1,164
Rent -10% $977 -5% $1,164 +0% $1,351 +5% $1,537 +10% $1,724
Rate -1.0pp $1,516 -0.5pp $1,434 base $1,351 +0.5pp $1,265 +1.0pp $1,179

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 3 1 $1,890
Total (3 units) $4,727

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
$82,250
Closing costs
$9,870
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1113 N 25th Ave Minneapolis, MN 5.0 2.0 2295 $2,695 $1.17 19d 1 0.19mi
2643 Lyndale Ave N Minneapolis, MN 4.0 2.0 2198 $750 $0.34 18d 1 0.23mi
2923 Girard Ave N Minneapolis, MN 5.0 2.0 1760 $2,795 $1.59 23d 1 0.31mi
1414 Golden Valley Rd Unit 2 Minneapolis, MN 5.0 2.0 2000 $2,595 $1.30 45d 1 0.62mi
3342 Fremont Ave N Unit 2 Minneapolis, MN 4.0 2.0 2000 $2,200 $1.10 25d 1 0.66mi
1625 Marshall St NE Minneapolis, MN 5.0 3.0 1900 $3,495 $1.84 23d 1 1.08mi
1428 Marshall St NE Minneapolis, MN 3.0 2.5 1800 $3,300 $1.83 0d 1 1.11mi
1239 Knox Ave N Minneapolis, MN 4.0 1.0 1944 $2,400 $1.23 5d 1 1.20mi
3935 Fremont Ave N Minneapolis, MN 4.0 1.0 1900 $2,595 $1.37 45d 1 1.38mi

Listing history 10 events

  1. 2026-04-17
    listed $329,000 Active 492-char remark
    Show marketing remark (492 chars)

    Outstanding triplex opportunity - perfect for investors or owner-occupants! Main floor features a spacious 3-bedroom unit; second floor includes a 1-bedroom unit and a studio. Third floor offers attic storage. Updates include newer roof, chimney, windows, high efficient boilers, fresh paint, refinished hardwood floors and numerous appliances. Coin-op laundry & plenty of storage in the basement. Close to Farview Park and easy access to 94. See supplements for full list of improvements

  2. 2025-09-25
    listed $335,000 Active
  3. 2024-05-22
    listed $335,000 Active
  4. 2015-10-30
    soldstatus $81,500 Sold
  5. 2015-10-09
    status Pending
  6. 2015-10-07
    listed $90,000 Active
  7. 2015-03-17
    soldstatus $112,500
  8. 2002-06-05
    soldstatus $51,000
  9. 2002-06-05
    soldstatus $150,000
  10. 1986-04-01
    soldstatus $70,900

ⓘ 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
$6,256 · $521/mo
Projected year-2 tax
$6,256 · $521/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 ≥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
$56,724
− Mortgage interest
−$18,429
− Property taxes
−$6,256
− Insurance
−$1,645
− Repairs & maintenance
−$4,538
− Management
−$4,538
− Depreciation
−$9,571
Taxable income
$11,747
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,819
After-tax cash flow
$13,388/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

+364.0% since first listed
10 events — show timeline
  • 2026-04-17 Listed $329,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-09-25 Listed $335,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-05-22 Listed $335,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2015-10-30 Sold (MLS) $81,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2015-10-09 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2015-10-07 Listed $90,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2015-03-17 Sold (Public Records) $112,500 Public Records
  • 2002-06-05 Sold (Public Records) $150,000 Public Records
  • 2002-06-05 Sold (Public Records) $51,000 Public Records
  • 1986-04-01 Sold (Public Records) $70,900 Public Records

Property tax history

+23.7%/yr

Latest (2025): $6,256 · +31.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…