CashFlowRE
Sign in Sign up
905 6th St
B Composite 71.54
Why this score? — see what drove the B grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +26.3/30.0
  • Appreciation +10.0/10.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.2/10.0
  • Schools +3.4/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$80,000

905 6th St · Clarkfield, MN 56223
2 bd · 1.0 ba · 1,040 sqft · SingleFamily public records · 194 Days on market
Built 1950 6,969 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 6,969 sq ft lot
  • Built 1950
  • Listed 193 days

Property features AI

Exterior

  • Parking: On-street parking only
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; One story; Entry level on main floor
  • Construction: Frame construction; Asphalt roof; Block foundation; Built on a 50 x 140 lot (0.16 acres)
  • Exterior features: Vinyl siding; City street frontage; Publicly maintained road

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 2 bedrooms (both on the main level; 11.2 x 11.4 and 9.3 x 15.2)
  • Bathrooms: One three-quarter bathroom
  • Heating & cooling: Forced air heating; No central air
  • Interior features: Range; Refrigerator; Main floor bedroom; Unfinished block basement

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $206 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($976 rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#497 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools A-; Watch: employment C-, crime D+, health & safety D+.
  • Yellow Medicine East (town): math 31% / reading 47% proficiency, ranked #227 of 301 in MN (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 6 active listings in the ZIP; 7 units permitted in Yellow Medicine County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $9k of equity ($553 loan paydown + $8k appreciation (10.0% local appreciation)).
  • Yellow Medicine County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 194 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 194 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  7. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  8. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  9. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.22%
Cap rate
9.38%
Cash-on-cash
11.01%
DSCR
1.49
GRM
6.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
32.4%
Equity multiple
3.53×
Total profit
$56,686
Equity at exit
$72,070
10-year hold
IRR
27.9%
Equity multiple
7.99×
Total profit
$156,680
Equity at exit
$155,422

Cash invested: $22,400 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
46 Balanced
State Minnesota
46 Balanced · D+2
County
— inherits STATE
City
— inherits STATE
2024 reforms strengthened tenant protections; ramsey/hennepin courts paced moderate to slow.

ZIP-level market 56223

Active inventory
6
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$976 medium interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$113 /mo · $1,352/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$206

Break-even live

Break-even rent $716
Max offer price $80,000
Occupancy floor 74%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$20,000
Closing costs
$2,400
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Listing history 15 events

  1. 2026-06-18
    days on market $80,000 Active 194 DOM
  2. 2026-06-17
    days on market $80,000 Active 193 DOM
  3. 2026-06-16
    days on market $80,000 Active 192 DOM
  4. 2026-06-15
    days on market $80,000 Active 191 DOM
  5. 2026-06-13
    days on market $80,000 Active 189 DOM
  6. 2026-06-12
    days on market $80,000 Active 188 DOM
  7. 2026-06-09
    days on market $80,000 Active 185 DOM
  8. 2026-06-08
    days on market $80,000 Active 184 DOM
  9. 2026-06-07
    days on market $80,000 Active 183 DOM
  10. 2026-06-05
    days on market $80,000 Active 181 DOM
  11. 2026-06-04
    days on market $80,000 Active 179 DOM
  12. 2026-06-02
    days on market $80,000 Active 178 DOM
  13. 2026-06-01
    days on market $80,000 Active 177 DOM
  14. 2026-05-31
    days on market $80,000 Active 176 DOM
  15. 2025-12-06
    listed $80,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MN · Partial reset (capped growth)

Current annual tax
$1,352 · $113/mo
Projected year-2 tax
$1,352 · $113/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$11,713
− Mortgage interest
−$4,481
− Property taxes
−$1,352
− Insurance
−$400
− Repairs & maintenance
−$937
− Management
−$937
− Depreciation
−$2,327
Taxable income
$1,278
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$307
After-tax cash flow
$2,160/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Yellow Medicine East
NCES district ID
2700099
Math proficiency
31% ▼ -7.00%
Reading proficiency
47% ▼ -7.00%
Median HH income
$51,457
Composite
33.74/100
National rank
#5369
State rank
#227 of 301 in MN

Livability — Clarkfield

Score
66/100
State rank
#497
US rank
#11957

Category grades

Amenities F Commute F Cost of living A+ Crime D+ Employment C- Housing A+ Health & safety D+ User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarkfield, MN
Population (ZIP)
1,403

Population outlook (Yellow Medicine County) Hauer SSP2

Today (2025)
8,959 people
By 2030
8,451 · -5.7%
By 2040
7,514 · -16.1%
By 2050
6,650 · -25.8%
By 2075
5,306 · -40.8%
By 2100
4,453 · -50.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 7% Two or more races 5% Native American 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Portuguese 33% Lithuanian 4% Scottish 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · Yellow Medicine

2024 margin
Solid R (+40.6) · D 28.7% · R 69.3% · Other 1.9%
2008→2024 swing
-44.9pp toward R · 2008: 4.3pp · 2024: -40.6pp
All cycles
2024: R+40.6 2020: R+37.0 2016: R+35.4 2012: R+6.3 2008: D+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 106.79%
Current HPI
318.75
Rent YoY
Metro
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2025-12-06 Listed $80,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+1.6%/yr

Latest (2025): $1,352 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…