Back to Minneapolis

2505 Blaisdell Ave

Duplex · 2 units: 3 bed / 1 bath ×2 unit split estimated · 3,896 sq ft

Minneapolis, MN · Whittier · View the listing ↗

Overpriced

Photos, via Realtor.com.

Asking price
$449,900
2 units · $225K per unit
Monthly cash flow
−$835
at 20% down, 7%
Estimated rent
$3,550/mo
low confidence · 7 rentals within 0.75 mi
Break-even price
$293,048
where cash flow hits $0

Adjust the numbers See the full breakdown

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
$449,900
Cash to close
$103,477
Price per unit
$224,950
GRM
10.6

Each month

Cash flow
−$835/mo
Cash-on-cash
−9.7%
Cap rate
4.2%
DSCR
0.65×

Break-even

Price that breaks even
$293,048
Rent that breaks even
$4,634/mo

Long run

Year 30: property vs stocks
$1.11M vs $1.27M
Cash flow turns positive
year 18

Monthly

Monthly breakdown

Rent$3,550
Vacancy (6%)−$213
Collected$3,337
Property tax Public record−$689
Insurance Estimate−$254
Water, sewer, trash Estimate−$170
Lawn care ($120 × 6 mo ÷ 12)−$60
Repairs (8% of rent)−$284
Capital reserve (9% of rent)−$320
Net operating income$1,560
Mortgage (principal + interest)−$2,395
Cash flow−$835
Principal paid down (equity, not cash)$305

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$1,112,700
Your equity when you sell
$1,026,503

Sells for $1,092,025 (value up 3% a year), minus 6% selling cost ($65,522). Rent paid down $359,920 of loan.

Rental profits, invested at 7%
$86,196

$65,880 of cash flow over 30 years, plus what it earned invested.

Same money in stocks$1,270,135
Cash to close, invested at 7%
$787,693

$103,477 put into an index fund instead of the down payment and closing costs.

Monthly shortfalls, invested
$482,442

$94,473 you'd have paid in while the building lost money, invested instead.

Stocks come out $157,435 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 $1.11M, stocks $1.27M. Stocks win.

Comparable rentals

The closest rental listings with each unit's bedroom count, as of 2026-10-06. The estimate is the median asking rent of every rental we found nearby (the count is shown for each); houses are left out. Asking rents from Realtor.com rental listings, not signed leases.

3 bed estimate $1,775/mo · range $1,675–$1,925 · 7 rentals within 0.75 mi

AddressRentBd / BaSq ftDistanceListedType
2415 Harriet Ave, Minneapolis $1,695 3 / 1 1,010 0.3 mi 2026-08-24 Multi family
200 E 27th St, Minneapolis $1,835 3 / 1 1,400 0.3 mi 2026-09-15 Apartment
2200 Harriet Ave S, Minneapolis $1,850 3 / 1 — 0.4 mi 2026-03-03 Apartment
2821 1st Ave S, Minneapolis $1,600 3 / 1 1,743 0.4 mi 2026-06-17 Apartment
711 W 28th St, Minneapolis $1,595 3 / 1 1,000 0.6 mi — Apartment
905 Franklin Ave W, Minneapolis $1,745 3 / 1 1,200 0.7 mi 2025-05-08 Apartment
307 15th St W, Minneapolis $1,595 3 / 1 1,086 0.7 mi 2025-12-04 Apartment

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

Red flags and opportunities

Watch for

  • mediumAsking is $156,852 above the price where cash flow breaks even ($293,048) at the default scenario. Based on: Derived: price $449,900 vs. break-even $293,048

Opportunities

  • Long time on market: room to negotiate. Based on: Listing data: 180 days on market, 1 price cuts

Questions for the agent

  • Can we see the current leases and a rent roll, with move-in dates?
  • What did water/sewer/trash, heat and electric cost the owner over the last 12 months?
  • How old are the roof, boiler or furnaces, water heaters and electrical panels?
  • Is the building licensed as a rental for this many units, and when was the last city inspection?
  • Any special assessments pending, and will the seller pay them off at closing?

Standard questions worth asking about any building.

What the records say

Where each number comes from

Property tax / yr Public recordHennepin County record, current payable year (non-homestead)$8,274
Insurance / yr Estimateestimate. from units, square feet and age; get a quote$3,051
Water, sewer, trash / mo Estimateestimate. $85/unit/mo, owner-paid$170
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 1907: +1 pt capital reserve8% / 9%

Price history Realtor.com

On the market since 2026-04-08 (180 days); down $30,000 (6.3%) from the first ask of $479,900.

DateEventPrice
Price changed$449,900
Removed$584,900
Listed$479,900

County record Public record

Recorded asduplex
Living units2
Year built1907
Market value (2026)$435,700
Property tax$8,274
Special assessmentsnone
Homesteadno
Last sale—

Source: Hennepin County parcel records.

City rental license

CHOWNEXMPT: 2 unit(s), Tier 1, status active, renews 2027-03-01.

Nearest highway

I 35W, about 674 m away.

Crime in Whittier

1,136 incidents in the last 12 months (76 per 1,000 residents), +1% vs. the year before. Minneapolis police incidents, all reported offenses (definitions differ from St. Paul's, so don't compare across cities).