CashFlowRE
Sign in Sign up
17325 Halifax Path
D Composite 40.17
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).

  • ARV discount +14.9/15.0
  • Cash flow +7.0/30.0
  • Schools +5.6/10.0
  • Livability +4.2/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.4/10.0
  • DSCR +1.2/10.0
  • Appreciation +0.0/10.0

$439,900

17325 Halifax Path · Lakeville, MN 55044
4 bd · 3.0 ba · 2,226 sqft · SingleFamily public records · 49 Days on market
Built 1989 0.30 ac lot $198/sqft · 14% below area Est $526k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

**Highest and Best by 2pm Monday**Welcome home to this wonderful split level 4 bd, 3 ba, situated on a 1/3 acre corner lot. Inside you will find beautiful hardwood floors, sky lights that bring in tons of natural light and master bedrooms on each level! Downstairs has a large family room with a connected bonus room that would be great for a pool table or exercise area. The walk-out leads you to your beautiful two tiered stone patio and landscaped backyard. This is a great area to relax or entertain. Irrigation to keep your grass looking green and lush. Schedule your showing today. This wont last long.

Key facts

  • 0.3 acre lot
  • 2 garage spots
  • Built 1989

Property features AI

Exterior

  • Parking: Attached garage with space for 2 cars
  • Utilities: City water (connected); City sewer (connected); Natural gas service
  • Home design: Residential property; Split entry (bi-level) design; Main living area and additional living space below
  • Construction: Block foundation
  • Exterior features: Wood exterior; Lot roughly 0.298 acres (approximately 100 x 130)

Interior

  • Kitchen: Kitchen (upper level)
  • Bedrooms: 4 bedrooms total; Primary bedroom (upper level); Additional bedrooms on upper and lower levels
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Finished basement; Bonus room (lower level); Family room (lower level); Foyer (main level); Living room (upper level); Dining room (upper level); Deck (upper level)
  • Laundry & utility: Laundry room (lower level)

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/3.0-bath single-family listed at $440k.

Deal economics

  • At list price, monthly cash flow is $-643 ($-8k/yr) — negative.
  • To cash-flow at today's rent, offer at most $326k (25.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $280k (36.2% below list).
  • Recommended offer: $280k (36.2% below list) — sets the bar for 1% rule.
  • Cap rate 4.5% vs local median 3.2% in Lakeville — 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 84/100 on livability (#25 in MN, #711 nationally) — a professional / high-income tenant draw. Strengths: schools A+, crime A+, employment A+; Watch: amenities D+, commute F, cost of living F.
  • Lakeville Public School District (suburban): math 57% / reading 65% proficiency, ranked #21 of 301 in MN (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 10% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+3.4%/yr); 713 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 2,134 units permitted in Dakota County in 2024 (898 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Dakota County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($427k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 29y 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.
Recommended offer $280,460 (36.2% 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. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 36% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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. 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?
  6. 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.
  7. 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.
  8. 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
0.64%
Cap rate
4.54%
Cash-on-cash
-6.27%
DSCR
0.72
GRM
13.1

CMA / ARV

ARV (median comp)
$526,442
List price
$439,900
Delta
-16.44%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.38% rent growth · sell at horizon

5-year hold
IRR
-26.7%
Equity multiple
0.10×
Total profit
$-111,252
Equity at exit
$65,591
10-year hold
IRR
-23.1%
Equity multiple
-0.18×
Total profit
$-145,470
Equity at exit
$38,035

Cash invested: $123,172 (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 55044

Rents YoY
3.4%
Active inventory
713
Price-to-rent
13.1×

Monthly cashflow live

Estimated rent
$2,805 medium interval (Pro) →
Mortgage (P&I)
$2,307
Tax from tax record
$369 /mo · $4,426/yr
Insurance
$183
HOA
$0
Vacancy / Maint / Mgmt
$589
Net cashflow
$-643

Break-even live

Break-even rent $3,619
Max offer price $326,245
Occupancy floor

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
$109,975
Closing costs
$13,197
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18031 Headwaters Dr Lakeville, MN 4.0 3.5 2402 $3,250 $1.35 3d 1 0.69mi
17343 Gettysburg Way Unit 1 Lakeville, MN 3.0 3.0 1401 $2,400 $1.71 44d 1 0.99mi
7225 168th St W Rosemount, MN 5.0 2.0 2196 $2,195 $1.00 2d 1 1.00mi

Listing history 37 events

  1. 2026-06-18
    days on market $439,900 Active 49 DOM
  2. 2026-06-17
    days on market $439,900 Active 48 DOM
  3. 2026-06-16
    days on market $439,900 Active 47 DOM
  4. 2026-06-15
    days on market $439,900 Active 46 DOM
  5. 2026-06-13
    days on market $439,900 Active 44 DOM
  6. 2026-06-09
    days on market $439,900 Active 40 DOM
  7. 2026-06-08
    days on market $439,900 Active 39 DOM
  8. 2026-06-07
    days on market $439,900 Active 38 DOM
  9. 2026-06-04
    days on market $439,900 Active 35 DOM
  10. 2026-06-03
    days on market $439,900 Active 34 DOM
  11. 2026-06-02
    days on market $439,900 Active 33 DOM
  12. 2026-06-01
    days on market $439,900 Active 32 DOM
  13. 2026-05-31
    days on market $439,900 Active 31 DOM
  14. 2026-04-30
    listed $449,900 Active 502-char remark
  15. 2025-11-05
    historical
  16. 2025-08-28
    price $439,900
  17. 2025-08-08
    listed $449,900 Active
  18. 2022-07-14
    soldstatus $415,000
  19. 2022-06-03
    soldstatus $415,000 Sold
    Show marketing remark (608 chars)

    **Highest and Best by 2pm Monday**Welcome home to this wonderful split level 4 bd, 3 ba, situated on a 1/3 acre corner lot. Inside you will find beautiful hardwood floors, sky lights that bring in tons of natural light and master bedrooms on each level! Downstairs has a large family room with a connected bonus room that would be great for a pool table or exercise area. The walk-out leads you to your beautiful two tiered stone patio and landscaped backyard. This is a great area to relax or entertain. Irrigation to keep your grass looking green and lush. Schedule your showing today. This wont last long.

  20. 2022-05-09
    status Pending
    Show marketing remark (608 chars)

    **Highest and Best by 2pm Monday**Welcome home to this wonderful split level 4 bd, 3 ba, situated on a 1/3 acre corner lot. Inside you will find beautiful hardwood floors, sky lights that bring in tons of natural light and master bedrooms on each level! Downstairs has a large family room with a connected bonus room that would be great for a pool table or exercise area. The walk-out leads you to your beautiful two tiered stone patio and landscaped backyard. This is a great area to relax or entertain. Irrigation to keep your grass looking green and lush. Schedule your showing today. This wont last long.

  21. 2022-05-06
    listed $400,000 Active
    Show marketing remark (608 chars)

    **Highest and Best by 2pm Monday**Welcome home to this wonderful split level 4 bd, 3 ba, situated on a 1/3 acre corner lot. Inside you will find beautiful hardwood floors, sky lights that bring in tons of natural light and master bedrooms on each level! Downstairs has a large family room with a connected bonus room that would be great for a pool table or exercise area. The walk-out leads you to your beautiful two tiered stone patio and landscaped backyard. This is a great area to relax or entertain. Irrigation to keep your grass looking green and lush. Schedule your showing today. This wont last long.

  22. 2022-05-03
    historical $400,000
    Show marketing remark (608 chars)

    **Highest and Best by 2pm Monday**Welcome home to this wonderful split level 4 bd, 3 ba, situated on a 1/3 acre corner lot. Inside you will find beautiful hardwood floors, sky lights that bring in tons of natural light and master bedrooms on each level! Downstairs has a large family room with a connected bonus room that would be great for a pool table or exercise area. The walk-out leads you to your beautiful two tiered stone patio and landscaped backyard. This is a great area to relax or entertain. Irrigation to keep your grass looking green and lush. Schedule your showing today. This wont last long.

  23. 2022-04-26
    historical
  24. 2018-08-21
    soldstatus $335,000
  25. 2018-08-20
    soldstatus $335,000 Sold
  26. 2018-06-26
    status Pending
  27. 2018-06-18
    historical Contingent - Inspection
  28. 2018-06-13
    price $329,000
  29. 2018-06-07
    listed $339,000 Active
  30. 1999-10-26
    soldstatus $166,000
  31. 1999-10-06
    historical
  32. 1999-10-04
    listed $168,900
  33. 1997-06-04
    soldstatus $139,900
  34. 1997-05-30
    soldstatus $139,900
  35. 1997-04-27
    historical
  36. 1997-02-24
    listed $142,900
  37. 1989-12-08
    soldstatus $109,325

ⓘ 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
$4,426 · $369/mo
Projected year-2 tax
$4,676 · $390/mo
Expected delta
+$250/yr (+$21/mo · 5.7%)

ⓘ 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 · 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
$33,655
− Mortgage interest
−$24,641
− Property taxes
−$4,426
− Insurance
−$2,200
− Repairs & maintenance
−$2,692
− Management
−$2,692
− Depreciation
−$12,797
Taxable loss
−$15,793
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,790
After-tax cash flow
$-3,930/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
Lakeville Public School District
NCES district ID
2717780
Math proficiency
57% ▼ -12.00%
Reading proficiency
65% ▼ -8.00%
Median HH income
$96,899
Composite
56.36/100
National rank
#1164
State rank
#21 of 301 in MN

Livability — Lakeville

Score
84/100
State rank
#25
US rank
#711

Category grades

Amenities D+ Commute F Cost of living F Crime A+ Employment A+ Housing A+ Health & safety A+ User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lakeville, MN
County
Dakota County · 417,704 people
City population
64,762
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
64,762
Household income
$141,551
Rent vs Own
12.0% rent · 88.0% own
Severe rent burden
956.0

Population outlook (Dakota County) Hauer SSP2

Today (2025)
450,671 people
By 2030
465,068 · +3.2%
By 2040
486,770 · +8.0%
By 2050
498,743 · +10.7%
By 2075
533,865 · +18.5%
By 2100
550,133 · +22.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (80%)
Race & ethnicity
White 80% Hispanic / Latino 6% Asian 6% Two or more races 5% Black 4%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Portuguese 13% Romanian 4% Italian 3%
Foreign-born
9% · Canada, Vietnam, South Korea
Languages at home
88% English-only · Spanish 4% Other Asian/Pacific 2% Vietnamese 1%

Political lean MEDSL · Dakota

2024 margin
D (+12.9) · D 55.4% · R 42.5% · Other 2.1%
2008→2024 swing
+7.4pp toward D · 2008: 5.5pp · 2024: 12.9pp
All cycles
2024: D+12.9 2020: D+13.9 2016: D+4.7 2012: D+2.9 2008: D+5.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -165.50%
Current HPI
216.0601
Rent YoY
▲ 3.38%
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

+302.4% since first listed
25 events — show timeline
  • 2026-05-24 Price Changed $439,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-30 Listed $449,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-11-05 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-28 Price Changed $439,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-08 Listed $449,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-07-14 Sold (Public Records) $415,000 Public Records
  • 2022-06-03 Sold (MLS) $415,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-05-09 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2022-05-06 Listed $400,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-05-03 Coming Soon $400,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-04-26 Coming Soon NORTHSTARMLS as Distributed by MLS Grid
  • 2018-08-21 Sold (Public Records) $335,000 Public Records
  • 2018-08-20 Sold (MLS) $335,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-06-26 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2018-06-18 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2018-06-13 Price Changed $329,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-06-07 Listed $339,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1999-10-26 Sold (MLS) $166,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1999-10-06 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1999-10-04 Listed $168,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1997-06-04 Sold (Public Records) $139,900 Public Records
  • 1997-05-30 Sold (MLS) $139,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1997-04-27 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1997-02-24 Listed $142,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1989-12-08 Sold (Public Records) $109,325 Public Records

Property tax history

+4.5%/yr

Latest (2025): $4,426 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…