Back to Greater Minnesota

2 And 4 S 16th Ave E

Fourplex · 4 units: 2 bed / 1 bath ×2 and 1 bed / 1 bath ×2 unit split estimated · 2,872 sq ft

Duluth, MN · View the listing ↗

Close

Photos courtesy of RE/MAX Results, via Realtor.com.

Asking price
$399,900
4 units · $100K per unit
Monthly cash flow
−$50
at 20% down, 7%
Estimated rent
$4,300/mo
medium confidence
Break-even price
$390,552
where cash flow hits $0

Adjust the numbers See the full breakdown

First look

This is a 1891 fourplex in Duluth asking $399,900, and the listing gives no rents, no rent roll, no utilities and no system ages. Our estimate has it at roughly -$50/month cash flow and a 6.2% cap at ask, but that rests on our rent guesses and unverified taxes. 'Meets the 1% rule' would need about $4,000/month in rents, which is roughly $300 a month below our mid estimates of $4,300, so ask for the actual rent roll. 'Structurally and mechanically sound' is a claim, not a fact, and the photos show dated kitchens and baths, a stone foundation with crumbling patches, and heavy wear inside. 80 days on market suggests room to negotiate. Get the rent roll, leases, utility bills and a rental license check before a showing.

Things to consider

  1. Rents are unproven The cash flow and the 1% claim both depend on actual rents. Our estimates put the total above the 1% mark, but the numbers can fall apart if real rents are lower.Listing says: “meeting the sought-after 1% rule for rental investments”
  2. Building condition looks rougher than the description says Dated kitchens and baths, a crumbling foundation and worn interiors mean you should budget for repairs and higher reserves before counting the cash flow.From photo 1
  3. Systems are undocumented On an 1891 building, the boiler, wiring, plumbing and roof are the big-ticket items. 'Mechanically sound' tells you nothing without ages or an inspection.Listing says: “The property is structurally and mechanically sound, providing a solid foundation for value-add improvements.”
  4. Taxes and unit count are unverified We couldn't match a county parcel, so taxes and licensing are guesses. Higher taxes or a missing four-unit license would cut cash flow or the value.
  5. Break-even price is below the ask in our model, and it assumes our rents Our model has break-even at about $391K, slightly under the ask, so there is no cushion at asking and it only works if rents hold at our estimates and expenses are right.
  6. 80 days on market gives negotiating room A stale listing with a vague pitch suggests the price may come down once inspection issues are found.

From the photos

Listing photo 1
1 of 8Concern

Stone foundation shows crumbling or patched mortar and loose material at the base

Listing photo 2
2 of 8Concern

Wood shingle siding looks weathered and dark; the porch and stairs appear worn

Listing photo 4
3 of 8Concern

Kitchen looks original: older cabinets, laminate counters, wall-papered walls, no dishwasher visible

Listing photo 5
4 of 8Concern

Second kitchen is also dated, with a basic gas range, older cabinets and scuffed walls

Listing photo 7
5 of 8Concern

Bathroom is dated with a tub surround that appears worn and stained, and a covered window

Listing photo 10
6 of 8Check

Tile bath looks old; the tub and floor look dated but usable

Listing photo 6
7 of 8Check

Living room walls look scuffed and marked, and the room is heavily cluttered

Listing photo 1
8 of 8Check

No photos of the boiler or furnace, electrical panels, basement or roof detail, and no shots of units 3 and 4

Based on 10 of the listing photos. Photos can hide as much as they show; an inspection is the real answer.

Condition and repairs

  • neededCosmetic updatesListing says: While it could use some cosmetic updates the major components are in place
  • doneStructural and mechanical systems described as sound (no specifics or dates)Listing says: The property is structurally and mechanically sound, providing a solid foundation for value-add improvements.

AI-assisted first read of the listing description and photos (Claude), checked against public records. Every rent and repair above quotes the listing; verify with the agent, leases and an inspection.

The numbers

Down payment %
Offer $
Management
Interest rate %
Edit rents, costs and assumptions

Default: 20% down (no PMI), offer at asking, self-managed, 7.00% for 30 years, buyer pays closing costs (3%).

The deal

Price
$399,900
Cash to close
$91,977
Price per unit
$99,975
GRM
7.8

Each month

Cash flow
−$50/mo
Cash-on-cash
−0.6%
Cap rate
6.2%
DSCR
0.98×

Break-even

Price that breaks even
$390,552
Rent that breaks even
$4,365/mo

Long run

Year 30: property vs stocks
$1.62M vs $704K
Cash flow turns positive
year 2

Monthly

Monthly breakdown

Rent$4,300
Vacancy (6%)−$258
Collected$4,042
Property tax Listing−$436
Insurance Estimate−$396
Water, sewer, trash Estimate−$340
Lawn care ($120 × 6 mo ÷ 12)−$60
Repairs (8% of rent)−$344
Capital reserve (9% of rent)−$387
Net operating income$2,079
Mortgage (principal + interest)−$2,128
Cash flow−$50
Principal paid down (equity, not cash)$271

Cash flow each year

Rents +3%/yr, costs +3.5%/yr. Red bars are months you'd cover out of pocket.

30 years

How those totals add up

If you buy this building$1,623,930
Your equity when you sell
$912,422

Sells for $970,662 (value up 3% a year), minus 6% selling cost ($58,240). Rent paid down $319,920 of loan.

Rental profits, invested at 7%
$711,507

$361,241 of cash flow over 30 years, plus what it earned invested.

Same money in stocks$704,400
Cash to close, invested at 7%
$700,152

$91,977 put into an index fund instead of the down payment and closing costs.

Monthly shortfalls, invested
$4,247

$597 you'd have paid in while the building lost money, invested instead.

The building comes out $919,530 ahead after 30 years.

Future dollars. At 3% inflation, divide year-30 figures by about 2.4 for today's buying power. Rental profits are assumed invested, not spent.

30 years: this property vs. the same money in stocks

This propertyStocks at 7%

Year 30 (loan paid off): property $1.62M, stocks $704K. The property wins.

Comparable rentals

Nearby rentals RentCast matched to each unit type, as of 2026-10-05. The estimate above is RentCast's, weighted toward the closest matches.

2 bed / 1 bath estimate $1,200/mo · range $1,100–$1,300

AddressRentBd / BaSq ftDistanceListedMatch
207 S 17th Ave E, Unit 2, Duluth 55812 $1,400 2 / 1 — 0.1 mi 2026-09-28 94%
1625 E 1st St, Apt 1, Duluth 55812 off market $1,100 2 / 1 — 0.1 mi 2026-09-02 94%
1430 E 1st St, Apt 5, Duluth 55805 off market $1,065 2 / 1 — 0.1 mi 2026-05-06 94%
1731 E Superior St, Apt 102, Duluth 55812 off market $1,150 2 / 1 — 0.2 mi 2026-07-20 94%
1430 E 1st St, Apt 3, Duluth 55805 off market $1,075 2 / 1 — 0.1 mi 2026-03-11 94%
1414 E 1st St, Unit 1E, Duluth 55805 off market $1,300 2 / 1 — 0.2 mi 2026-08-13 94%
1414 E 1st St, Unit 3E, Duluth 55805 off market $1,325 2 / 1 — 0.2 mi 2026-08-09 94%
1414 Jefferson St, Duluth 55805 off market $1,200 2 / 1 — 0.2 mi 2026-01-14 94%
1529 E 3rd St, Apt 3, Duluth 55812 off market $1,250 2 / 1 — 0.2 mi 2026-07-12 94%
1529 E 3rd St, Apt 5, Duluth 55812 off market $1,240 2 / 1 — 0.2 mi 2026-02-23 94%

1 bed / 1 bath estimate $950/mo · range $875–$1,050

AddressRentBd / BaSq ftDistanceListedMatch
1602 E 1st St, Apt 5, Duluth 55812 off market $950 1 / 1 — 0.1 mi 2026-08-06 94%
1513 E Superior St, Duluth 55812 off market $900 1 / 1 — 0.1 mi 2026-01-14 94%
213 S 17th Ave E Apt D, Duluth 55812 off market $900 1 / 1 — 0.1 mi 2026-07-27 94%
1625 E 1st St, Apt 3, Duluth 55812 off market $1,000 1 / 1 — 0.1 mi 2026-09-04 94%
1625 E 1st St, Apt 2, Duluth 55812 off market $985 1 / 1 — 0.1 mi 2026-05-29 94%
1731 E Superior St, Apt 105, Duluth 55812 off market $895 1 / 1 — 0.2 mi 2023-02-24 94%
1731 E Superior St, Apt 203, Duluth 55812 off market $1,025 1 / 1 — 0.2 mi 2023-12-01 94%
230 N 16th Ave E, Apt 1, Duluth 55812 off market $825 1 / 1 — 0.2 mi 2026-09-11 94%
1427 E 2nd St, Apt 3, Duluth 55805 off market $1,150 1 / 1 — 0.2 mi 2026-07-12 94%
1723 E 2nd St, Apt 7, Duluth 55812 off market $950 1 / 1 — 0.2 mi 2026-07-22 94%

On the maps, this property and comparable rentals. Comparable rentals and rent estimate: RentCast. Rents are asking rents from listings; check them against the actual leases.

Red flags and opportunities

Watch for

  • highNo rent roll or stated rents; the 1% rule claim is unsupported and above our estimates Listing says: meeting the sought-after 1% rule for rental investments · AI review
  • mediumCouldn't match this address to a county parcel record, so taxes and unit count are unverified. Public record: County parcels: no match for 2 AND 4 S 16TH AVE E
  • mediumVague 'sound' claim with no system ages, inspections or specifics Listing says: The property is structurally and mechanically sound · AI review
  • mediumStone foundation with visible crumbling or patched mortar on an 1891 building Based on: photo 1 · AI review
  • mediumInteriors look heavily worn: dated kitchens and baths, stained walls Based on: photo 6 · AI review
  • mediumUnit count and layout unverified; the address is an 'And' listing (2 and 4) and it matched no county parcel Based on: data: rule_flags · AI review

Opportunities

  • Dated kitchens and baths give a value-add path if rents can rise after updates Based on: photo 4 · AI review
  • Coin laundry is a small extra income source, if it's real Listing says: Includes coin operated laundry for additional income. · AI review
  • No rent cap in Duluth, so rents can follow the market after a refresh Based on: data: underwriting.rent_rule · AI review

Questions for the agent

  • Can I see the rent roll, leases and security deposits for all four units?
  • Which units are on month-to-month leases, and when were rents last raised?
  • Which utilities does the owner pay? Is there one boiler or separate heat per unit?
  • What is the age of the roof, boilers, water heaters and electrical panels, and is there any fuse wiring?
  • How much does the coin laundry actually bring in per year?
  • Why has it sat 80 days, and is the 2 and 4 address one parcel with a valid four-unit rental license?

Bottom line

A tired 1891 fourplex with no rent roll and an unproven '1% rule' claim; it may pencil at a lower price, so verify rents and systems first. AI-assisted summary

What the records say

Where each number comes from

Property tax / yr Listinglisting, tax year 2026. The tax the listing states. If the seller lives there it may be at the lower homestead rate; an investor owner pays the non-homestead rate, often 20–40% more on the owner's unit.$5,238
Insurance / yr Estimateestimate. from units, square feet and age; get a quote$4,750
Water, sewer, trash / mo Estimateestimate. $85/unit/mo, owner-paid$340
Heat / mo Assumptionassumption. tenants pay heat; confirm with the agent$0
Lawn care / mo Assumptionassumption. $120/mo for 6 months, spread over 12; no snow removal$60
Repairs / capital reserve Rulerule. built 1891: +1 pt capital reserve8% / 9%

Price history Realtor.com

On the market since 2026-07-17 (80 days).

DateEventPrice
Listed$399,900

From the listing Listing

Listed asmulti-family
Property tax, 2026$5,238
CountySt. Louis County
Parcel number010-1460-04500

As the listing states it (NorthstarMLS, via Realtor.com). We don't have county records here yet; check the tax, homestead status and special assessments with the county.

Crime, rental-license and vacant-building records are only available for St. Paul and Minneapolis so far. Check with Duluth on rental licensing before you buy.