CashFlowRE
Sign in Sign up
700 12th Ave SW
C- Composite 53.42
Why this score? — see what drove the C- 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 +20.5/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • Rent growth +5.0/5.0
  • 1% rule +4.9/10.0
  • Livability +4.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$114,900

700 12th Ave SW · Austin, MN 55912
2 bd · 1.0 ba · 720 sqft · Other public records · 13 Days on market
Built 1940 3,615 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cozy 2 bedroom home with hardwood floors. The basement has a family room. Pretty fenced-in yard to enjoy outdoor living. Extra parking area also can be used as a patio. Great starter home.

Key facts

  • 3,615 sq ft lot
  • Garage
  • Built 1940

Property features AI

Finance

  • Other: Above-grade finished living area 984 (unit details provided); Basement: full basement; Main level finished area 504; Total building area 1,464
  • Financial info: Standard rental license in place

Exterior

  • Parking: Attached garage (1 car); One carport space
  • Utilities: City water connected; City sewer connected; Electric with circuit breakers; Natural gas
  • Home design: Residential property; Two levels; Entry from main level
  • Construction: Asphalt roof; Block foundation; Built with a 20 x 24 foundation area
  • Exterior features: Partial wood fencing; City-maintained street frontage

Interior

  • Kitchen: Kitchen on the main level with range and refrigerator
  • Bedrooms: Two bedrooms (both on the upper level)
  • Bathrooms: One full bathroom (upper level)
  • Heating & cooling: Forced air heating; No central cooling
  • Interior features: Range, Refrigerator

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 other listed at $115k.

Deal economics

  • At list price, monthly cash flow is $152 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $114k (1.1% below list).
  • Recommended offer: $114k (1.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.9% vs local median 4.5% in Austin — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 80/100 on livability (#77 in MN, #1,829 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, commute F.
  • Austin Public School District (town): math 24% / reading 34% proficiency, ranked #267 of 301 in MN (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+11.6%/yr); 188 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 53 units permitted in Mower County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $794 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $32k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 11 sale attempts since 22y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $93k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $113,678 (1.1% below list)

Questions for the listing agent

  1. Built in 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
0.99%
Cap rate
7.88%
Cash-on-cash
5.67%
DSCR
1.25
GRM
8.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-2.3%
Equity multiple
0.91×
Total profit
$-2,945
Equity at exit
$17,132
10-year hold
IRR
12.0%
Equity multiple
2.16×
Total profit
$37,192
Equity at exit
$9,934

Cash invested: $32,172 (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 55912

Home prices YoY
-34.4%
Rents YoY
11.6%
Active inventory
188
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,137 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$96 /mo · $1,148/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$152

Break-even live

Break-even rent $944
Max offer price $114,900
Occupancy floor 82%

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
$28,725
Closing costs
$3,447
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.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
711 1st Dr NW Apt A Austin, MN 2.0 1.0 696 $1,100 $1.58 44d 1 1.14mi
704 1st Dr NW Austin, MN 3.0 1.0–2.0 981 $2,082 $2.12 43d 96 1.18mi
600 14th St NW Apt 6 Austin, MN 2.0 1.0 700 $995 $1.42 43d 1 1.20mi
900 14th St NW Austin, MN 2.0 1.0 518 $1,050 $2.03 43d 18 1.40mi
1105 3rd St NW Austin, MN 1.0 1.0 720 $925 $1.28 43d 2 1.43mi

Listing history 28 events

  1. 2026-05-13
    listed $114,900 Active 101-char remark
  2. 2026-05-01
    historical
  3. 2026-04-17
    price $114,900
  4. 2026-03-13
    price $119,900
  5. 2026-03-02
    price $124,900
  6. 2026-03-02
    listed $119,900 Active
  7. 2024-01-28
    historical $1,050
  8. 2024-01-05
    listed $1,050
  9. 2022-10-06
    soldstatus $92,900
  10. 2022-10-05
    soldstatus $92,900 Sold
    Show marketing remark (192 chars)

    Cozy 2 bedroom home with hardwood floors. The basement has a family room. Pretty fenced-in yard to enjoy outdoor living. Extra parking area also can be used as a patio. Great starter home.

  11. 2022-07-25
    status Pending
    Show marketing remark (192 chars)

    Cozy 2 bedroom home with hardwood floors. The basement has a family room. Pretty fenced-in yard to enjoy outdoor living. Extra parking area also can be used as a patio. Great starter home.

  12. 2022-07-12
    listed $92,900 Active
    Show marketing remark (192 chars)

    Cozy 2 bedroom home with hardwood floors. The basement has a family room. Pretty fenced-in yard to enjoy outdoor living. Extra parking area also can be used as a patio. Great starter home.

  13. 2019-07-16
    soldstatus $46,470
  14. 2018-12-10
    historical
  15. 2018-12-10
    historical
  16. 2011-07-15
    listed $69,900
  17. 2011-07-15
    listed $69,900
  18. 2010-11-01
    listed $69,900
  19. 2010-11-01
    listed $69,900
  20. 2008-07-03
    soldstatus $46,470
  21. 2004-07-28
    soldstatus $42,000
  22. 2004-07-28
    soldstatus $42,000
  23. 2004-07-28
    soldstatus $42,000
  24. 2004-07-09
    historical
  25. 2004-07-01
    soldstatus $42,000
  26. 2004-06-30
    listed $42,000
  27. 2004-06-29
    listed $42,000
  28. 2004-06-29
    listed $42,000

ⓘ 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
$1,148 · $96/mo
Projected year-2 tax
$1,217 · $101/mo
Expected delta
+$69/yr (+$6/mo · 6.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$13,641
− Mortgage interest
−$6,436
− Property taxes
−$1,148
− Insurance
−$574
− Repairs & maintenance
−$1,091
− Management
−$1,091
− Depreciation
−$3,343
Taxable loss
−$42
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$10
After-tax cash flow
$1,834/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
Austin Public School District
NCES district ID
2703450
Math proficiency
24% ▼ -12.00%
Reading proficiency
34% ▼ -9.00%
Median HH income
$43,818
Composite
24.75/100
National rank
#7604
State rank
#267 of 301 in MN

Livability — Austin

Score
80/100
State rank
#77
US rank
#1829

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Austin, MN
County
Mower County · 29,632 people
City population
29,632
Metro
Austin, MN
Population (ZIP)
29,632
Household income
$70,177
Rent vs Own
26.0% rent · 74.0% own
Severe rent burden
759.0

Population outlook (Mower County) Hauer SSP2

Today (2025)
39,967 people
By 2030
40,204 · +0.6%
By 2040
40,509 · +1.4%
By 2050
40,841 · +2.2%
By 2075
42,029 · +5.2%
By 2100
42,272 · +5.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 16% Asian 8% Two or more races 7% Black 5%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Portuguese 16% Lithuanian 2% Iranian 2%
Foreign-born
15% · Canada, Philippines, China
Languages at home
76% English-only · Spanish 14% Other Asian/Pacific 5% German/W. Germanic 1%

Political lean MEDSL · Mower

2024 margin
R (+10.5) · D 43.9% · R 54.4% · Other 1.7%
2008→2024 swing
-34.1pp toward R · 2008: 23.6pp · 2024: -10.5pp
All cycles
2024: R+10.5 2020: R+5.8 2016: R+7.8 2012: D+22.7 2008: D+23.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -142.60%
Current HPI
271.4199
Rent YoY
▲ 11.62%
Metro
Austin, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+173.6% since first listed
29 events — show timeline
  • 2026-05-29 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-13 Listed $114,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-01 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-17 Price Changed $114,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-13 Price Changed $119,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-02 Price Changed $124,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-02 Listed $119,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-01-28 Rental Removed $1,050 APPFOLIO
  • 2024-01-05 Listed for Rent $1,050 APPFOLIO
  • 2022-10-06 Sold (Public Records) $92,900 Public Records
  • 2022-10-05 Sold (MLS) $92,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-07-25 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2022-07-12 Listed $92,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-07-16 Sold (Public Records) $46,470 Public Records
  • 2018-12-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2018-12-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2011-07-15 Listed $69,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-07-15 Listed $69,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-11-01 Listed $69,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-11-01 Listed $69,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-07-03 Sold (Public Records) $46,470 Public Records
  • 2004-07-28 Sold (MLS) $42,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-07-28 Sold (MLS) $42,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-07-28 Sold (MLS) $42,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-07-09 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2004-07-01 Sold (Public Records) $42,000 Public Records
  • 2004-06-30 Listed $42,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-06-29 Listed $42,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-06-29 Listed $42,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+3.8%/yr

Latest (2025): $1,148 · +11.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…