OfferMarket Exclusive Listing
Up and down duplex with value-add opportunity in a prime development area of Willard - Hay neighborhood.
Duplex overview
Unit 2101:
- Market rent as 4BR: $2,000/month (Section 8)
- Market rent as 3BR: $1,746/month (Section 8)
Unit 2103:
- Market rent as 2BR: $1,300/month (Section 8)
Value add
- Attic can be finished for additional ~800 SF, can be 3rd unit
- Basement has coin-operated washer ($2 per wash)
- Electricity: separate
- Gas: separate
Comps
- 1651 1651/1653 Penn Ave N, Minneapolis, MN 55411 (duplex, sold: 7/8/21, $325,000)
- 1011 Humboldt Ave N, Minneapolis, MN 55411 (duplex, sold: 6/10/21, $305,000)
- 3118 Newton Ave N, Minneapolis, MN 55411 (duplex, sold 6/18/21, $255,000)
Property notes
- Roof replaced in 2014
- New gutters, soffits
- Plumbing partially updated
- New vinyl flooring
Property tax
- Total: $2,033.76
- County: $595.60
- Hennepin County Regional Rail Authority: $20.67
- City of Minneapolis: $857.76
- School District - Voter Approved Levies: $146.02
- School District - Other Local Levies: $319.33
- Metropolitan Special Taxing District Tax: $35.44
- Other Special Taxing Districts: $39.76
- Non-School Voter-Approved Referenda Levies: $19.18
Assumptions
- Cash-on-cash return and monthly cash flow is unlevered (no debt)
- Total monthly rent: $3,300