Pemberton Real Estate and Allison Deal AD monogram logos
Allison Deal · Realtor® & Performance Coach
Deal Homes Team · Pemberton Real Estate (PRE)
763.257.3436 · allisondeal@dealhomesteam.com

Run the numbers before you make the offer.

Profit is decided the day you buy. This analyzer works a deal the way Allison does — real purchase, rehab, financing, holding, and selling costs in, honest cash flow, cap rate, and profit out. The defaults are priced for Minneapolis, Minnesota — Hennepin County non-homestead taxes, the city's rental-license fees, and Minneapolis rents and sale prices — not national averages. Every assumption is visible and editable, because accuracy lives in the local numbers.

Priced for Minneapolis, MN Rental + Flip modes Formulas shown — no black box Minneapolis defaults reviewed Oct 2026 · v2026.2
Allison Deal, Realtor with Pemberton Real Estate
Allison DealDeal Homes Team

Purchase & financing

What you pay to get in, and the loan that gets you there.

$
Minneapolis median sale price is ≈ $355,000 (2026); most investor buys land below the median.
% of price
Title, lender fees, escrows. Minneapolis deals often land 2–3%.
%
Investor loans typically require 20–25% down.
% / yr
Starting default — replace with your lender's actual quote.
$
Work needed before the first tenant moves in — including anything the city's rental-license inspection orders. Paid in cash.

Rent & income

Use real market rent from recent leased comps — not the listing's promise.

$
Minneapolis median listed rent is ≈ $1,600 across all property types; single-family houses typically lease higher — verify against leased comps on your street.
$
Parking, laundry, pet fees, RUBS.
%
5% ≈ 18 vacant days a year. Don't skip this line.

Operating expenses

Everything it costs to own the place, before the mortgage payment.

$
Minneapolis median effective rate ≈ 1.30% of value, and rentals are taxed non-homestead (no homestead exclusion), so budget higher — pull the actual figure for the address from Hennepin County.
$
Landlord (DP-3) policy, not a homeowner policy. Minnesota premiums have climbed with hail and storm claims.
$
Every Minneapolis rental needs a city license, renewed by March 1. Tier 1 single-unit: $98 building + $41 per unit = $139/yr. Tier 2–3 properties pay more, plus supplemental fees.
$
$
Minneapolis bills water, sewer, stormwater, and garbage to the property, so most landlords carry it — roughly $90–$140/mo for a house.
% of rent
% of rent
Roof, furnace, water heater — the big-ticket items that arrive eventually.
% of rent
Minneapolis managers typically charge 8–10% plus a leasing fee. Include it even if you self-manage today — your time has value, and a future buyer will underwrite it.

Long-term outlook

Used for the equity snapshot — where this property puts you over time.

% / yr
Minneapolis prices rose roughly 4–5% in the last year; 3.5% is a deliberately cooler long-run planning figure.
How every number is calculated
  • Loan amount = purchase price − down payment.
  • Monthly payment (P&I) = standard amortization: P × r ÷ (1 − (1 + r)^−n), where r = annual rate ÷ 12 and n = term in months.
  • Total cash invested = down payment + buyer closing costs + upfront repairs.
  • Effective income = (rent + other income) × 12 × (1 − vacancy %).
  • Operating expenses = taxes + insurance + city rental license + HOA + owner-paid utilities + maintenance, CapEx, and management (each as % of scheduled rent). Debt service is not an operating expense.
  • NOI = effective income − operating expenses.
  • Cash flow = NOI − annual debt service (P&I).
  • Cap rate = NOI ÷ purchase price. Cash-on-cash = annual cash flow ÷ total cash invested.
  • DSCR = NOI ÷ annual debt service. Most lenders want 1.20 or higher.
  • 1% rule: monthly rent ÷ purchase price. GRM = price ÷ annual scheduled rent.
  • Equity snapshot: future value = price × (1 + appreciation)years; loan balance from the amortization formula after that many payments; equity = future value − balance. Snapshot excludes selling costs and taxes on a future sale.

Minneapolis specifics in these numbers

The local rules and costs the defaults are built on.

  • Non-homestead taxes. Minneapolis's median effective property-tax rate is ≈ 1.30% of value, and a rental gets no homestead exclusion — budget roughly 1.4%+ and confirm the parcel's actual bill with Hennepin County.
  • Rental license. Every Minneapolis rental needs a city license, renewed by March 1. A Tier 1 single unit runs $139/yr ($98 building + $41/unit); Tier 2–3 properties pay higher per-unit fees plus a supplemental fee.
  • City utility bill. Minneapolis charges water, sewer, stormwater, and solid waste to the property itself, so most landlords carry it even when tenants pay gas and electric.
  • Selling in Minneapolis. Every sale requires a city Truth in Housing evaluation, and Minnesota charges a state deed tax — both are folded into the 7% selling-cost default in Flip mode.
  • Where prices sit. City median sale price ≈ $355,000 and median single-family ≈ $360,000 (2026) — the defaults sit below the median because that's where Minneapolis investor deals actually trade.

—

Monthly cash flow
—
—
Cash-on-cash return
—
Annual cash flow ÷ cash invested
Cap rate
—
NOI ÷ purchase price
Cash invested
—
—
Monthly mortgage (P&I)
—
—

Annual breakdown

Year one, at today's rent and expenses.

Scheduled rent + other income—
Less vacancy—
Effective income—
Property taxes—
Insurance—
Minneapolis rental license—
HOA—
Owner-paid utilities—
Maintenance reserve—
CapEx reserve—
Management—
Net operating income (NOI)—
Debt service (P&I)—
Annual cash flow—

Quick checks

Rules of thumb are a first screen, not a verdict — the full numbers above decide.

1% rule
—
—
DSCR
—
—
Gross rent multiplier
—
Lower is better

Equity snapshot

Projected value—
Loan balance remaining—
Principal paid down—
Projected equity—

Before selling costs and taxes. Appreciation is an assumption, not a promise — the cash flow above is what you can underwrite today.

Allison Deal

Looking at a deal in Minneapolis?

Send Allison the address before you offer. She'll run it with real sold comps, the parcel's actual Hennepin County tax record, and a contractor's eye — the three places web calculators can't help you. “I help regular people build wealth through real estate.”

Book a call with Allison

About accuracy & updates: Calculations use the standard formulas shown above and were verified against hand-worked examples at the October 2026 review (version 2026.2). The defaults are Minneapolis, MN starting points: city median sale price ≈ $355,000 and median single-family price ≈ $360,000 (2026 market data), median effective property-tax rate ≈ 1.30% (Ownwell Minneapolis tax trends), and City of Minneapolis rental-license fees (minneapolismn.gov). Replace every default with the actual quote, tax record, and policy for the property you're analyzing; a calculator is only as accurate as its inputs. Allison reviews and refreshes these defaults and formulas at least once a year; the next review is due by October 2027. This tool is an educational estimate, not financial, tax, or lending advice — confirm numbers with your lender and CPA before making an offer.