4255 Thomas Ave N
Duplex · 2 units: 2 bed / 2 bath ×2 unit split estimated · 2,550 sq ft
Minneapolis, MN · Victory · View the listing ↗
Photos, via Realtor.com.
- Asking price
- $374,900 2 units · $187K per unit
- Monthly cash flow
- −$857 at 20% down, 7%
- Break-even price
- $213,799 where cash flow hits $0
First look
This is sold as a four-unit, but the city licenses it as a duplex and the county records it as a duplex. Only two of the four units are legal rentals, and the extra units look like basement and attic conversions. At $374,900 our numbers give about -$857/mo and a 3.6% cap rate, and break-even is near $214K, so it doesn't work at today's rates. The description gives no rents, only that utilities are bundled into rent through a flat fee, which means the owner is carrying those bills. Before a showing, ask for the rent roll, the leases and the 12-month utility bills, and ask what the city says about the two unlicensed units. After 87 days on market, there is room to negotiate, but price it as a duplex.
Things to consider
- Licensed as a duplex, sold as a fourplex If the city won't allow the extra two units, the buyer loses that income and may face orders to decommission. Underwrite two units only.Listing says: “holding two rental licenses (zoned as a DUPLEX)”
- Numbers don't work at asking We show about -$857/mo and a 3.6% cap rate. The break-even price is far below asking.
- Owner-paid utilities in a flat fee Costs stay with the owner and rise with use and rate increases. Past bills are needed to know the true net.Listing says: “This amount is already wrapped into the monthly rent that was stated.”
- Rents are not disclosed We can't check income against our $1,375 per-unit estimates for two legal units. Get the leases.
- Several systems are unseen Heat appears to be forced air plus electric baseboard in the basement. Panel and wiring condition affect insurability and cost.From photo 6
- Taxes are at the non-homestead rate About $6,887 a year is a significant cost against the rents.
From the photos
Based on 10 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
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
- $374,900
- Cash to close
- $48,737
- Price per unit
- $187,450
- GRM
- 11.4
Each month
- Cash flow
- −$1,318/mo
- Cash-on-cash
- −32.4%
- Cap rate
- 3.6%
- DSCR
- 0.46×
Break-even
- Price that breaks even
- $173,724
- Rent that breaks even
- $4,439/mo
Long run
- Year 30: property vs stocks
- $857K vs $1.30M
- Cash flow turns positive
- year 29
The deal
- Price
- $374,900
- Cash to close
- $48,737
- Price per unit
- $187,450
- GRM
- 11.4
Each month
- Cash flow
- −$1,550/mo
- Cash-on-cash
- −38.2%
- Cap rate
- 2.9%
- DSCR
- 0.37×
Break-even
- Price that breaks even
- $138,206
- Rent that breaks even
- $4,980/mo
Long run
- Year 30: property vs stocks
- $855K vs $1.67M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $364,900
- Cash to close
- $47,437
- Price per unit
- $182,450
- GRM
- 11.1
Each month
- Cash flow
- −$1,252/mo
- Cash-on-cash
- −31.7%
- Cap rate
- 3.7%
- DSCR
- 0.48×
Break-even
- Price that breaks even
- $173,724
- Rent that breaks even
- $4,355/mo
Long run
- Year 30: property vs stocks
- $836K vs $1.23M
- Cash flow turns positive
- year 28
The deal
- Price
- $364,900
- Cash to close
- $47,437
- Price per unit
- $182,450
- GRM
- 11.1
Each month
- Cash flow
- −$1,485/mo
- Cash-on-cash
- −37.6%
- Cap rate
- 3.0%
- DSCR
- 0.38×
Break-even
- Price that breaks even
- $138,206
- Rent that breaks even
- $4,885/mo
Long run
- Year 30: property vs stocks
- $833K vs $1.59M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $374,900
- Cash to close
- $86,227
- Price per unit
- $187,450
- GRM
- 11.4
Each month
- Cash flow
- −$857/mo
- Cash-on-cash
- −11.9%
- Cap rate
- 3.6%
- DSCR
- 0.57×
Break-even
- Price that breaks even
- $213,799
- Rent that breaks even
- $3,849/mo
Long run
- Year 30: property vs stocks
- $872K vs $1.26M
- Cash flow turns positive
- year 24
The deal
- Price
- $374,900
- Cash to close
- $86,227
- Price per unit
- $187,450
- GRM
- 11.4
Each month
- Cash flow
- −$1,090/mo
- Cash-on-cash
- −15.2%
- Cap rate
- 2.9%
- DSCR
- 0.45×
Break-even
- Price that breaks even
- $170,088
- Rent that breaks even
- $4,318/mo
Long run
- Year 30: property vs stocks
- $855K vs $1.60M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $364,900
- Cash to close
- $83,927
- Price per unit
- $182,450
- GRM
- 11.1
Each month
- Cash flow
- −$804/mo
- Cash-on-cash
- −11.5%
- Cap rate
- 3.7%
- DSCR
- 0.59×
Break-even
- Price that breaks even
- $213,799
- Rent that breaks even
- $3,781/mo
Long run
- Year 30: property vs stocks
- $855K vs $1.19M
- Cash flow turns positive
- year 23
The deal
- Price
- $364,900
- Cash to close
- $83,927
- Price per unit
- $182,450
- GRM
- 11.1
Each month
- Cash flow
- −$1,037/mo
- Cash-on-cash
- −14.8%
- Cap rate
- 3.0%
- DSCR
- 0.47×
Break-even
- Price that breaks even
- $170,088
- Rent that breaks even
- $4,241/mo
Long run
- Year 30: property vs stocks
- $833K vs $1.52M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $374,900
- Cash to close
- $104,972
- Price per unit
- $187,450
- GRM
- 11.4
Each month
- Cash flow
- −$733/mo
- Cash-on-cash
- −8.4%
- Cap rate
- 3.6%
- DSCR
- 0.61×
Break-even
- Price that breaks even
- $228,052
- Rent that breaks even
- $3,689/mo
Long run
- Year 30: property vs stocks
- $887K vs $1.27M
- Cash flow turns positive
- year 21
The deal
- Price
- $374,900
- Cash to close
- $104,972
- Price per unit
- $187,450
- GRM
- 11.4
Each month
- Cash flow
- −$965/mo
- Cash-on-cash
- −11.0%
- Cap rate
- 2.9%
- DSCR
- 0.48×
Break-even
- Price that breaks even
- $181,427
- Rent that breaks even
- $4,138/mo
Long run
- Year 30: property vs stocks
- $855K vs $1.60M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $364,900
- Cash to close
- $102,172
- Price per unit
- $182,450
- GRM
- 11.1
Each month
- Cash flow
- −$683/mo
- Cash-on-cash
- −8.0%
- Cap rate
- 3.7%
- DSCR
- 0.62×
Break-even
- Price that breaks even
- $228,052
- Rent that breaks even
- $3,625/mo
Long run
- Year 30: property vs stocks
- $873K vs $1.20M
- Cash flow turns positive
- year 20
The deal
- Price
- $364,900
- Cash to close
- $102,172
- Price per unit
- $182,450
- GRM
- 11.1
Each month
- Cash flow
- −$915/mo
- Cash-on-cash
- −10.8%
- Cap rate
- 3.0%
- DSCR
- 0.50×
Break-even
- Price that breaks even
- $181,427
- Rent that breaks even
- $4,066/mo
Long run
- Year 30: property vs stocks
- $833K vs $1.53M
- Cash flow turns positive
- not within 30 years
Monthly
Monthly breakdown
| Rent | $2,750 |
| Vacancy (6%) | −$165 |
| Collected | $2,585 |
| Property tax Public record | −$574 |
| Insurance Estimate | −$203 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$220 |
| Capital reserve (8% of rent) | −$220 |
| Net operating income | $1,138 |
| Mortgage (principal + interest) | −$2,245 |
| PMI | −$211 |
| Cash flow | −$1,318 |
| Principal paid down (equity, not cash) | $286 |
| Rent | $2,750 |
| Vacancy (6%) | −$165 |
| Collected | $2,585 |
| Property tax Public record | −$574 |
| Insurance Estimate | −$203 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$220 |
| Capital reserve (8% of rent) | −$220 |
| Property management | −$233 |
| Net operating income | $905 |
| Mortgage (principal + interest) | −$2,245 |
| PMI | −$211 |
| Cash flow | −$1,550 |
| Principal paid down (equity, not cash) | $286 |
| Rent | $2,750 |
| Vacancy (6%) | −$165 |
| Collected | $2,585 |
| Property tax Public record | −$574 |
| Insurance Estimate | −$203 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$220 |
| Capital reserve (8% of rent) | −$220 |
| Net operating income | $1,138 |
| Mortgage (principal + interest) | −$2,185 |
| PMI | −$205 |
| Cash flow | −$1,252 |
| Principal paid down (equity, not cash) | $278 |
| Rent | $2,750 |
| Vacancy (6%) | −$165 |
| Collected | $2,585 |
| Property tax Public record | −$574 |
| Insurance Estimate | −$203 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$220 |
| Capital reserve (8% of rent) | −$220 |
| Property management | −$233 |
| Net operating income | $905 |
| Mortgage (principal + interest) | −$2,185 |
| PMI | −$205 |
| Cash flow | −$1,485 |
| Principal paid down (equity, not cash) | $278 |
| Rent | $2,750 |
| Vacancy (6%) | −$165 |
| Collected | $2,585 |
| Property tax Public record | −$574 |
| Insurance Estimate | −$203 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$220 |
| Capital reserve (8% of rent) | −$220 |
| Net operating income | $1,138 |
| Mortgage (principal + interest) | −$1,995 |
| Cash flow | −$857 |
| Principal paid down (equity, not cash) | $254 |
| Rent | $2,750 |
| Vacancy (6%) | −$165 |
| Collected | $2,585 |
| Property tax Public record | −$574 |
| Insurance Estimate | −$203 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$220 |
| Capital reserve (8% of rent) | −$220 |
| Property management | −$233 |
| Net operating income | $905 |
| Mortgage (principal + interest) | −$1,995 |
| Cash flow | −$1,090 |
| Principal paid down (equity, not cash) | $254 |
| Rent | $2,750 |
| Vacancy (6%) | −$165 |
| Collected | $2,585 |
| Property tax Public record | −$574 |
| Insurance Estimate | −$203 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$220 |
| Capital reserve (8% of rent) | −$220 |
| Net operating income | $1,138 |
| Mortgage (principal + interest) | −$1,942 |
| Cash flow | −$804 |
| Principal paid down (equity, not cash) | $247 |
| Rent | $2,750 |
| Vacancy (6%) | −$165 |
| Collected | $2,585 |
| Property tax Public record | −$574 |
| Insurance Estimate | −$203 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$220 |
| Capital reserve (8% of rent) | −$220 |
| Property management | −$233 |
| Net operating income | $905 |
| Mortgage (principal + interest) | −$1,942 |
| Cash flow | −$1,037 |
| Principal paid down (equity, not cash) | $247 |
| Rent | $2,750 |
| Vacancy (6%) | −$165 |
| Collected | $2,585 |
| Property tax Public record | −$574 |
| Insurance Estimate | −$203 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$220 |
| Capital reserve (8% of rent) | −$220 |
| Net operating income | $1,138 |
| Mortgage (principal + interest) | −$1,871 |
| Cash flow | −$733 |
| Principal paid down (equity, not cash) | $238 |
| Rent | $2,750 |
| Vacancy (6%) | −$165 |
| Collected | $2,585 |
| Property tax Public record | −$574 |
| Insurance Estimate | −$203 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$220 |
| Capital reserve (8% of rent) | −$220 |
| Property management | −$233 |
| Net operating income | $905 |
| Mortgage (principal + interest) | −$1,871 |
| Cash flow | −$965 |
| Principal paid down (equity, not cash) | $238 |
| Rent | $2,750 |
| Vacancy (6%) | −$165 |
| Collected | $2,585 |
| Property tax Public record | −$574 |
| Insurance Estimate | −$203 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$220 |
| Capital reserve (8% of rent) | −$220 |
| Net operating income | $1,138 |
| Mortgage (principal + interest) | −$1,821 |
| Cash flow | −$683 |
| Principal paid down (equity, not cash) | $232 |
| Rent | $2,750 |
| Vacancy (6%) | −$165 |
| Collected | $2,585 |
| Property tax Public record | −$574 |
| Insurance Estimate | −$203 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$220 |
| Capital reserve (8% of rent) | −$220 |
| Property management | −$233 |
| Net operating income | $905 |
| Mortgage (principal + interest) | −$1,821 |
| Cash flow | −$915 |
| Principal paid down (equity, not cash) | $232 |
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
- Your equity when you sell
- $855,382
- Rental profits, invested at 7%
- $1,257
Sells for $909,981 (value up 3% a year), minus 6% selling cost ($54,599). Rent paid down $337,410 of loan.
$1,237 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $370,998
- Monthly shortfalls, invested
- $933,745
$48,737 put into an index fund instead of the down payment and closing costs.
$218,748 you'd have paid in while the building lost money, invested instead.
Stocks come out $448,105 ahead after 30 years.
- Your equity when you sell
- $855,382
- Rental profits, invested at 7%
- $0
Sells for $909,981 (value up 3% a year), minus 6% selling cost ($54,599). Rent paid down $337,410 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $370,998
- Monthly shortfalls, invested
- $1,294,375
$48,737 put into an index fund instead of the down payment and closing costs.
$350,332 you'd have paid in while the building lost money, invested instead.
Stocks come out $809,991 ahead after 30 years.
- Your equity when you sell
- $832,566
- Rental profits, invested at 7%
- $3,161
Sells for $885,708 (value up 3% a year), minus 6% selling cost ($53,142). Rent paid down $328,410 of loan.
$3,037 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $361,103
- Monthly shortfalls, invested
- $866,036
$47,437 put into an index fund instead of the down payment and closing costs.
$198,723 you'd have paid in while the building lost money, invested instead.
Stocks come out $391,412 ahead after 30 years.
- Your equity when you sell
- $832,566
- Rental profits, invested at 7%
- $0
Sells for $885,708 (value up 3% a year), minus 6% selling cost ($53,142). Rent paid down $328,410 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $361,103
- Monthly shortfalls, invested
- $1,224,762
$47,437 put into an index fund instead of the down payment and closing costs.
$328,506 you'd have paid in while the building lost money, invested instead.
Stocks come out $753,298 ahead after 30 years.
- Your equity when you sell
- $855,382
- Rental profits, invested at 7%
- $16,149
Sells for $909,981 (value up 3% a year), minus 6% selling cost ($54,599). Rent paid down $299,920 of loan.
$14,239 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $656,382
- Monthly shortfalls, invested
- $600,660
$86,227 put into an index fund instead of the down payment and closing costs.
$131,836 you'd have paid in while the building lost money, invested instead.
Stocks come out $385,512 ahead after 30 years.
- Your equity when you sell
- $855,382
- Rental profits, invested at 7%
- $0
Sells for $909,981 (value up 3% a year), minus 6% selling cost ($54,599). Rent paid down $299,920 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $656,382
- Monthly shortfalls, invested
- $946,398
$86,227 put into an index fund instead of the down payment and closing costs.
$250,418 you'd have paid in while the building lost money, invested instead.
Stocks come out $747,398 ahead after 30 years.
- Your equity when you sell
- $832,566
- Rental profits, invested at 7%
- $22,086
Sells for $885,708 (value up 3% a year), minus 6% selling cost ($53,142). Rent paid down $291,920 of loan.
$18,965 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $638,874
- Monthly shortfalls, invested
- $546,267
$83,927 put into an index fund instead of the down payment and closing costs.
$117,401 you'd have paid in while the building lost money, invested instead.
Stocks come out $330,489 ahead after 30 years.
- Your equity when you sell
- $832,566
- Rental profits, invested at 7%
- $0
Sells for $885,708 (value up 3% a year), minus 6% selling cost ($53,142). Rent paid down $291,920 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $638,874
- Monthly shortfalls, invested
- $886,067
$83,927 put into an index fund instead of the down payment and closing costs.
$231,257 you'd have paid in while the building lost money, invested instead.
Stocks come out $692,375 ahead after 30 years.
- Your equity when you sell
- $855,382
- Rental profits, invested at 7%
- $31,829
Sells for $909,981 (value up 3% a year), minus 6% selling cost ($54,599). Rent paid down $281,175 of loan.
$26,376 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $799,074
- Monthly shortfalls, invested
- $474,978
$104,972 put into an index fund instead of the down payment and closing costs.
$99,077 you'd have paid in while the building lost money, invested instead.
Stocks come out $386,840 ahead after 30 years.
- Your equity when you sell
- $855,382
- Rental profits, invested at 7%
- $0
Sells for $909,981 (value up 3% a year), minus 6% selling cost ($54,599). Rent paid down $281,175 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $799,074
- Monthly shortfalls, invested
- $805,035
$104,972 put into an index fund instead of the down payment and closing costs.
$205,522 you'd have paid in while the building lost money, invested instead.
Stocks come out $748,726 ahead after 30 years.
- Your equity when you sell
- $832,566
- Rental profits, invested at 7%
- $40,197
Sells for $885,708 (value up 3% a year), minus 6% selling cost ($53,142). Rent paid down $273,675 of loan.
$32,412 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $777,759
- Monthly shortfalls, invested
- $426,785
$102,172 put into an index fund instead of the down payment and closing costs.
$87,149 you'd have paid in while the building lost money, invested instead.
Stocks come out $331,781 ahead after 30 years.
- Your equity when you sell
- $832,566
- Rental profits, invested at 7%
- $0
Sells for $885,708 (value up 3% a year), minus 6% selling cost ($53,142). Rent paid down $273,675 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $777,759
- Monthly shortfalls, invested
- $748,474
$102,172 put into an index fund instead of the down payment and closing costs.
$187,559 you'd have paid in while the building lost money, invested instead.
Stocks come out $693,668 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
Year 30 (loan paid off): property $857K, stocks $1.30M. Stocks win.
Year 30 (loan paid off): property $855K, stocks $1.67M. Stocks win.
Year 30 (loan paid off): property $836K, stocks $1.23M. Stocks win.
Year 30 (loan paid off): property $833K, stocks $1.59M. Stocks win.
Year 30 (loan paid off): property $872K, stocks $1.26M. Stocks win.
Year 30 (loan paid off): property $855K, stocks $1.60M. Stocks win.
Year 30 (loan paid off): property $855K, stocks $1.19M. Stocks win.
Year 30 (loan paid off): property $833K, stocks $1.52M. Stocks win.
Year 30 (loan paid off): property $887K, stocks $1.27M. Stocks win.
Year 30 (loan paid off): property $855K, stocks $1.60M. Stocks win.
Year 30 (loan paid off): property $873K, stocks $1.20M. Stocks win.
Year 30 (loan paid off): property $833K, stocks $1.53M. 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.
2 bed estimate $1,375/mo · range $1,300–$1,600 · 14 rentals within 1.5 mi
| Address | Rent | Bd / Ba | Distance |
|---|---|---|---|
| 4329-4331 Thomas Ave N, Minneapolis | $1,750 | 2 / 1 | 0.1 mi |
| 3401 47th Ave N, Brooklyn Center | $1,300 | 2 / 1 | 0.8 mi |
| 4347 Fremont Ave N Apt 2, Minneapolis | $1,500 | 2 / 1 | 0.9 mi |
| 4199 46th Ave N, Robbinsdale | $1,625 | 2 / 1.5 | 1.0 mi |
| 3711 W Broadway Ave, Robbinsdale | $1,099 | 2 / 1 | 1.1 mi |
| 3927 W Broadway Ave, Robbinsdale | $1,250 | 2 / 1 | 1.1 mi |
| 4028 37th Ave N, Robbinsdale | $1,199 | 2 / 1 | 1.2 mi |
| 4024 37th Ave N, Robbinsdale | $1,299 | 2 / 1 | 1.2 mi |
| 4036 37th Ave N, Robbinsdale | $1,250 | 2 / 1 | 1.2 mi |
| 4032 37th Ave N, Robbinsdale | $1,299 | 2 / 1 | 1.2 mi |
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
- highMarketed as 4 units but only 2 are licensed and zoned as a duplex. Income from the other two units could be shut down by the city. Listing says: 4-Unit Multi-Family (non-conforming) · AI review
- highBasement bedrooms have small windows. Egress and legal-bedroom status are doubtful. Based on: photo 7 · AI review
- mediumAsking is $161,101 above the price where cash flow breaks even ($213,799) at the default scenario. Based on: Derived: price $374,900 vs. break-even $213,799
- mediumOwner pays all utilities through a flat fee built into rent. Real usage across four units could exceed what is collected, and the fee can't be billed separately. Listing says: Tenants are charged a monthly flat fee for electricity, gas, water, sewer & trash. · AI review
- mediumAttic unit has sloped ceilings, wood paneling and no visible egress or separate heat source. It may not meet code as a dwelling. Based on: photo 9 · AI review
Opportunities
- Long time on market: room to negotiate. Based on: Listing data: 90 days on market
- Leases are available to qualified buyers, so you can verify actual rents and terms before offering. Listing says: Tenant leases are available for qualified buyers. · AI review
- Minneapolis has no rent cap, so rents can follow the market after turnover. Based on: data: underwriting.rent_rule · AI review
- A detached two-car garage and a concrete driveway give off-street parking. Based on: photo 2 · AI review
Questions for the agent
- Can I see the rent roll, the leases and 12 months of utility bills?
- Which two units hold the rental licenses, and has the city ever inspected or cited the other two?
- Do the basement and attic units have legal egress, separate heat and smoke/CO detectors?
- How many separate meters and furnaces are there, and what are the roof and furnace ages?
- Who is the manager, and does the management contract transfer to a buyer?
- Why has it sat 87 days, and has the price changed?
Bottom line
A duplex priced like a fourplex, with the extra units unlicensed and utilities bundled, so value it as a duplex at roughly $214K or walk. AI-assisted summary
What the records say
Where each number comes from
| Property tax / yr Public recordHennepin County record, current payable year (non-homestead) | $6,887 |
| Insurance / yr Estimateestimate. from units, square feet and age; get a quote | $2,438 |
| 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. base rate | 8% / 8% |
Price history Realtor.com
On the market since 2026-07-07 (90 days); down $24,100 (6.0%) from the first ask of $399,000; last sold for $325,000 on 2021-05-10.
| Date | Event | Price |
|---|---|---|
| Price changed | $374,900 | |
| Relisted | $379,900 | |
| Removed | $379,900 | |
| Price changed | $379,900 | |
| Listed | $399,000 | |
| Sold public record | $325,000 | |
| Sold public record | $225,000 | |
| Sold public record | $138,000 | |
| Sold public record | $35,750 | |
| Sold public record | $67,500 |
County record Public record
| Recorded as | duplex |
| Living units | 2 |
| Year built | 1940 |
| Market value (2026) | $366,100 |
| Property tax | $6,887 |
| Special assessments | none |
| Homestead | no |
| Last sale | 2021-05-01 · $325,000 |
Source: Hennepin County parcel records.
City rental license
CHOWN: 2 unit(s), Tier 1, status active, renews 2027-03-01.
Nearest highway
MN 100, about 1624 m away.
Crime in Victory
155 incidents in the last 12 months (33 per 1,000 residents), +15% vs. the year before. Minneapolis police incidents, all reported offenses (definitions differ from St. Paul's, so don't compare across cities).