CashFlowRE
Sign in Sign up
227 Mankato Ave
D Composite 42.32
Why this score? — see what drove the D 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 +12.8/30.0
  • ARV discount +8.1/15.0
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • DSCR +3.8/10.0
  • Schools +3.1/10.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

227 Mankato Ave · Winona, MN 55987
3 bd · 2.0 ba · 1,155 sqft · SingleFamily public records · 6 Days on market
Built 1880 3,179 sqft lot Est $198k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Relax on the front porch of this 3 bedroom 1.5 bath home with original woodwork and hardwood floors throughout. This home has a main floor family room/office space, full unfinished basement, vinyl siding, newer windows, and two porches. Come see it today! NOTE: CITY HAS APPROVED UP TO 3 OFF STREET PARKING SPACES.

Key facts

  • Front porch
  • Unfinished basement
  • Vinyl siding

Tags

FRONT PORCHORIGINAL WOODWORKHARDWOOD FLOORSFLEXIBLE FAMILY ROOMUNFINISHED BASEMENTVINYL SIDING

Property features AI

Finance

  • Other: Above grade finished area reported; Basement: Full
  • Financial info: Rental license: Standard (licensed)

Exterior

  • Parking: Concrete parking
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; One and one-half stories; Porch
  • Construction: Stone foundation
  • Exterior features: Vinyl exterior; Lot approximately 0.073 acres (50 x 64)

Interior

  • Kitchen: Range; Refrigerator; Dishwasher
  • Bedrooms: 3 bedrooms
  • Flooring: Hardwood floors
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Hardwood floors; Natural woodwork; Front porch
  • Laundry & utility: Washer; Dryer

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 3-bed/2.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $-19 ($-224/yr) — negative.
  • To cash-flow at today's rent, offer at most $192k (1.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $156k (20.1% below list).
  • Recommended offer: $156k (20.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% vs local median 3.9% in Winona — 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 81/100 on livability (#63 in MN, #1,558 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-.
  • Winona Area Public School District (town): math 33% / reading 40% proficiency, ranked #244 of 301 in MN (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+18.0%/yr); 137 active listings in the ZIP; 37 units permitted in Winona County in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Winona County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 7y 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 $110k; list at $195k implies a 77% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1880 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,825 (20.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1880 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.80%
Cap rate
6.18%
Cash-on-cash
-0.41%
DSCR
0.98
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$197,505
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
716 S 5th St 0.08mi 2/1.5 (-1) 1,050 (-9%) 18mo $180,000 $171 59

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-11.9%
Equity multiple
0.55×
Total profit
$-24,589
Equity at exit
$29,075
10-year hold
IRR
3.0%
Equity multiple
1.26×
Total profit
$14,389
Equity at exit
$16,860

Cash invested: $54,600 (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 55987

Rents YoY
18.0%
Active inventory
137
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,558 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$146 /mo · $1,750/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$327
Net cashflow
$-19

Break-even live

Break-even rent $1,582
Max offer price $191,702
Occupancy floor 96%

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
$48,750
Closing costs
$5,850
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 7 events

  1. 2026-06-17
    status $195,000 Pending 6 DOM
  2. 2026-06-17
    days on market $195,000 Active 6 DOM
  3. 2026-06-16
    days on market $195,000 Active 5 DOM
  4. 2026-06-15
    days on market $195,000 Active 4 DOM
  5. 2026-06-14
    days on market $195,000 Active 2 DOM
  6. 2026-06-12
    remarks 584-char remark
  7. 2026-06-12
    listed $195,000 Active 1 DOM

ⓘ 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
$1,750 · $146/mo
Projected year-2 tax
$1,967 · $164/mo
Expected delta
+$217/yr (+$18/mo · 12.4%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 14 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
$18,699
− Mortgage interest
−$10,923
− Property taxes
−$1,750
− Insurance
−$975
− Repairs & maintenance
−$1,496
− Management
−$1,496
− Depreciation
−$5,673
Taxable loss
−$3,614
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$867
After-tax cash flow
$643/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
Winona Area Public School District
NCES district ID
2744070
Math proficiency
33% ▼ -16.00%
Reading proficiency
40% ▼ -9.00%
Median HH income
$45,678
Composite
31.15/100
National rank
#6058
State rank
#244 of 301 in MN

Livability — Winona

Score
81/100
State rank
#63
US rank
#1558

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Winona, MN
County
Winona County · 34,072 people
City population
34,072
Metro
Winona, MN
Population (ZIP)
34,072
Household income
$61,624
Rent vs Own
36.1% rent · 63.9% own
Severe rent burden
1525.0

Population outlook (Winona County) Hauer SSP2

Today (2025)
50,614 people
By 2030
50,243 · -0.7%
By 2040
48,142 · -4.9%
By 2050
45,872 · -9.4%
By 2075
42,416 · -16.2%
By 2100
40,031 · -20.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 4% Black 2% Asian 2%
Common ancestry
Portuguese 14% Romanian 12% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Winona

2024 margin
Toss-up / Even · D 46.6% · R 51.5% · Other 1.8%
2008→2024 swing
-24.0pp toward R · 2008: 19.1pp · 2024: -4.9pp
All cycles
2024: R+4.9 2020: D+0.4 2016: R+2.9 2012: D+12.9 2008: D+19.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -166.61%
Current HPI
193.7509
Rent YoY
▲ 17.99%
Metro
Winona, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+69.6% since first listed
6 events — show timeline
  • 2026-06-12 Listed $195,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-06-09 Coming Soon $195,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-02-17 Sold (MLS) $110,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-01-15 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2020-01-06 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2019-09-16 Listed $115,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+7.0%/yr

Latest (2025): $1,750 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…