Triplex
2630 Dupont Ave N · Minneapolis, MN
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $888 – $1,650
Heat risk 2/10 · Minimal
- Hot days now (above 99°F)
- 7 days/yr
- Hot days in 30 yrs
- 14 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 2/10 · Minimal
- Unhealthy air days now
- 1 days/yr
- Unhealthy air days in 30 yrs
- 1 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- 14.0%
- Equity multiple
- 1.59×
- Total profit
- $54,443
- Equity at exit
- $49,055
- 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
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
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)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 1× unit | 3 | 1 | $1,890 |
| 2× units | 1 | 1 | $2,836 |
| #2 | 1 | 1 | $1,418 |
| #3 | 1 | 1 | $1,418 |
| 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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-04-17$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
-
2025-09-25$335,000 Active
-
2024-05-22$335,000 Active
-
2015-10-30soldstatus $81,500 Sold
-
2015-10-09status Pending
-
2015-10-07$90,000 Active
-
2015-03-17soldstatus $112,500
-
2002-06-05soldstatus $51,000
-
2002-06-05soldstatus $150,000
-
1986-04-01soldstatus $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
- 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
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
- 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 |
|---|---|---|
| Healthcare | 2 | $407B |
|
||
| Retail | 2 | $150B |
|
||
| Consumer Goods | 2 | $32B |
|
||
| Industrial Machinery | 2 | $6B |
|
||
| Agriculture | 1 | $40B |
|
||
| Healthcare / Medical Devices | 1 | $32B |
|
||
Price history
+364.0% since first listed10 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%/yrLatest (2025): $6,256 · +31.2% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…