Back to Minneapolis

3126 Logan Ave N

Duplex · 2 units: 2 bed / 1 bath ×2 unit split estimated · 2,040 sq ft

Minneapolis, MN · Jordan · View the listing ↗

Cash flows

Photos, via Realtor.com.

Needs more info before these numbers mean much. The city's rental license covers 1 unit(s); this analysis counts 2.

Asking price
$260,000
2 units · $130K per unit
Monthly cash flow
$16
at 20% down, 7%
Estimated rent
$2,900/mo
medium confidence
Break-even price
$263,001
where cash flow hits $0

Adjust the numbers See the full breakdown

First look

The description says almost nothing: no rents, no utilities, no repair notes, no heat details. Our numbers say the deal is roughly break-even at $260K. Cash flow is about $16/mo with 20% down, a 6.5% cap rate, and a break-even price near $263K. The seller paid $235K in September 2024, so the ask is about $25K above that. The photos show tidy, cosmetically refreshed units with older bones: radiators, an old-style tub and a dated kitchen. Get the rent roll, heat costs and license status before a showing. Offer under ask or pass.

Things to consider

  1. Break-even cash flow at asking price At 20% down the deal makes only about $16 a month and the break-even price is just above ask. There is almost no cushion, so price is the main lever.
  2. Rental license covers only one unit An unlicensed second unit could block legal rent or require inspections and repairs. Verify before relying on two rents.
  3. No rents or expenses disclosed Without a rent roll, income is only our estimate of about $1,450 per unit. Heat is likely owner-paid with one hot-water system.
  4. Old building with mechanicals unseen An 1900 build with radiators means boiler age and wiring matter for reserves. Photos show cosmetic updates only.From photo 7
  5. Seller's recent purchase price The ask is above the 2024 sale price, and the county market value is $248,500. That supports negotiating down.

From the photos

Listing photo 1
1 of 6Check

Exterior has vinyl siding, a chain-link fence, and steep front steps with a rail; the building appears dated but maintained

Listing photo 2
2 of 6Concern

Bathroom has a clawfoot tub with a curtain ring, a basic vanity and tile floor; dated but usable

Listing photo 3
3 of 6Concern

Kitchen has oak cabinets, white appliances and a laminate counter; it appears older and not renovated

Listing photo 5
4 of 6Plus

Fresh paint and dark laminate-style plank flooring appear to be a recent cosmetic refresh

Listing photo 7
5 of 6Check

Cast-iron radiators are visible, matching hot-water heat; boiler not shown

Listing photo 1
6 of 6Check

No photos of the boiler, electrical panel, basement, roof or the second unit, so the unit count and mechanical condition can't be confirmed

Based on 7 of the listing photos. Photos can hide as much as they show; an inspection is the real answer.

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
$260,000
Cash to close
$59,800
Price per unit
$130,000
GRM
7.5

Each month

Cash flow
$16/mo
Cash-on-cash
0.3%
Cap rate
6.5%
DSCR
1.01×

Break-even

Price that breaks even
$263,001
Rent that breaks even
$2,879/mo

Long run

Year 30: property vs stocks
$1.13M vs $455K
Cash flow turns positive
year 1

Monthly

Monthly breakdown

Rent$2,900
Vacancy (6%)−$174
Collected$2,726
Property tax Public record−$391
Insurance Estimate−$212
Water, sewer, trash Estimate−$170
Lawn care ($120 × 6 mo ÷ 12)−$60
Repairs (8% of rent)−$232
Capital reserve (9% of rent)−$261
Net operating income$1,400
Mortgage (principal + interest)−$1,384
Cash flow$16
Principal paid down (equity, not cash)$176

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$1,125,272
Your equity when you sell
$593,223

Sells for $631,088 (value up 3% a year), minus 6% selling cost ($37,865). Rent paid down $208,000 of loan.

Rental profits, invested at 7%
$532,049

$260,509 of cash flow over 30 years, plus what it earned invested.

Same money in stocks$455,213
Cash to close, invested at 7%
$455,213

$59,800 put into an index fund instead of the down payment and closing costs.

The building comes out $670,059 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 $1.13M, stocks $455K. 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 $1,450/mo · range $1,275–$1,625

AddressRentBd / BaSq ftDistanceListedMatch
3318 N Penn Ave, Unit 3, Minneapolis 55412 off market $1,100 2 / 1 — 0.3 mi 2026-04-15 94%
3107 Dupont Ave N, Unit 1, Minneapolis 55411 off market $1,550 2 / 1 — 0.5 mi 2026-05-28 93%
2935 Aldrich Ave N, Unit 1, Minneapolis 55411 off market $1,300 2 / 1 — 0.7 mi 2026-04-24 93%
2900 Colfax Ave N, Minneapolis 55411 off market $1,345 2 / 1 1,200 0.6 mi 2026-03-06 89%
3610 N Queen Ave, Unit 2, Minneapolis 55412 off market $1,400 2 / 1 1,200 0.6 mi 2023-06-19 89%
3241 N Humboldt Ave, Minneapolis 55412 off market $1,400 2 / 1 1,056 0.2 mi 2026-06-19 88%
2937-2939 Fremont Ave N, Minneapolis 55411 off market $1,300 2 / 1 1,068 0.4 mi 2025-11-20 88%
1812 Golden Valley Rd, Minneapolis 55411 off market $1,450 2 / 1 1,120 1.0 mi 2026-07-21 88%
3311 N Sheridan A Duplex 2 Ave, Unit Its, Minne… off market $1,550 2 / 1 1,000 0.5 mi 2026-07-13 87%
3255 Logan Ave N, Unit 2, Minneapolis 55412 off market $895 2 / 1 900 0.1 mi 2026-08-20 86%

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

  • highThe city's rental license covers 1 unit(s); this analysis counts 2. Public record: Minneapolis Active Rental Licenses: 3126 LOGAN AVE N, units=1
  • highAsk is well above break-even price, and cash flow is negative at ask Based on: data: underwriting · AI review
  • mediumSeller bought for $235K in Sept 2024; ask is about $25K higher with no stated upgrades Based on: data: county.last_sale_price · AI review
  • lowNon-homestead tax bill is $4,697, a large cost against likely rents Based on: data: county.tax · AI review

Opportunities

  • Owner-occupant could live in one unit and offset the mortgage with the other Listing says: This is a great opportunity for an owner-occupant looking to live in one unit while renting out the other · AI review
  • Minneapolis has no rent cap, so rents can follow the market after turnover Based on: data: underwriting.rent_rule · AI review

Questions for the agent

  • What are the current rents and lease terms for each unit, and can I see the leases?
  • Who pays heat? Is there one boiler or separate systems, and how old is it?
  • Why is the rental license for only 1 unit? Is the second unit licensed and legal?
  • What is the age of the roof, electrical panel and plumbing?
  • What do trailing 12-month utility and repair costs look like?
  • Why did the seller buy at $235K in 2024 and relist now?

Bottom line

A tidy old duplex priced right at what the numbers support, so worth a look but better below $260K. AI-assisted summary

What the records say

Where each number comes from

Property tax / yr Public recordHennepin County record, current payable year (non-homestead)$4,697
Insurance / yr Estimateestimate. from units, square feet and age; get a quote$2,541
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 1900: +1 pt capital reserve8% / 9%

Price history Realtor.com

On the market since 2026-08-28 (38 days); last sold for $235,000 on 2024-09-19.

DateEventPrice
Listed$260,000
Sold$235,000
Listed$214,900

County record Public record

Recorded asduplex
Living units2
Year built1900
Market value (2026)$248,500
Property tax$4,697
Special assessmentsnone
Homesteadno
Last sale2024-09-01 · $235,000

Source: Hennepin County parcel records.

City rental license

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

Nearest highway

I 94, about 1578 m away.

Crime in Jordan

591 incidents in the last 12 months (69 per 1,000 residents), +4% vs. the year before. Minneapolis police incidents, all reported offenses (definitions differ from St. Paul's, so don't compare across cities).