CashFlowRE
Sign in Sign up
229 E Oak St
C- Composite 52.0
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).

  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • Cash flow +9.0/30.0
  • Schools +4.5/10.0
  • Livability +3.7/5.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0

$175,000

229 E Oak St · Tyler, MN 56178
3 bd · 2.0 ba · 2,088 sqft · Other · 335 Days on market
Built 1957 0.33 ac lot $84/sqft · 26% below area Est $236k · 26% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious Ranch-Style Home on Double Lot – Remodeled Interior! Set on two combined 70’x150’ lots (totaling 140’x150’), this updated ranch-style home offers modern comfort and plenty of space—inside and out. A single attached garage and extra cement parking pad provide convenient off-street parking. Step inside to find a beautifully remodeled interior featuring new Pergo waterproof, scratch-resistant laminate wood flooring throughout. The kitchen boasts brand-new white cabinetry, stainless steel appliances, a country-style sink, and is open to the dining area, which is enhanced by an attractive chandelier and recessed lighting. The bright and airy living room features a large picture window and elegant lighting as well. With four main-floor bedrooms (three with closets), there’s room for everyone. The spacious bathroom includes a walk-in shower and a direct entry into one of the bedrooms. The partially finished basement features a ¾ bath, bonus room, and a large laundry/utility area with two sump pumps and stylish white wainscoting—ready for your finishing touches. Enjoy a generous backyard, plenty of room for a garden or just relaxing. Street improvements are currently underway in front of the property. Be sure to check out this updated home!

Key facts

  • Remodeled interior
  • Country-style sink
  • Open to dining area

Tags

REMODELED INTERIORBRAND-NEW WHITE CABINETRYSTAINLESS STEEL APPLIANCESCOUNTRY-STYLE SINKOPEN TO DINING AREALARGE PICTURE WINDOW

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 other listed at $175k.

Deal economics

  • At list price, monthly cash flow is $-137 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $151k (13.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $128k (26.7% below list).
  • Recommended offer: $128k (26.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#254 in MN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment C-, health & safety D+, amenities F.
  • Rtr Public Schools (rural): math 50% / reading 55% proficiency, ranked #92 of 301 in MN (top 31%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 9 active listings in the ZIP; 13 units permitted in Lincoln County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $19k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Lincoln County population projected at -18% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, 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 335 days — a 12% lower offer ($154k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $120k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $128,228 (26.7% 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. It's been on market 335 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Built in 1957 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.73%
Cap rate
5.35%
Cash-on-cash
-3.36%
DSCR
0.85
GRM
11.4

CMA / ARV

ARV (median comp)
$235,509
List price
$175,000
Delta
-25.69%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
21.9%
Equity multiple
2.77×
Total profit
$86,548
Equity at exit
$157,654
10-year hold
IRR
19.7%
Equity multiple
6.34×
Total profit
$261,712
Equity at exit
$339,987

Cash invested: $49,000 (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 56178

Home prices YoY
12.4%
Active inventory
9
Price-to-rent
11.4×

Monthly cashflow live

Estimated rent
$1,282 medium interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$160 /mo · $1,916/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$269
Net cashflow
$-137

Break-even live

Break-even rent $1,456
Max offer price $150,745
Occupancy floor

Sensitivity live

Price -10% $-38 -5% $-88 +0% $-137 +5% $-187 +10% $-236
Rent -10% $-239 -5% $-188 +0% $-137 +5% $-87 +10% $-36
Rate -1.0pp $-49 -0.5pp $-93 base $-137 +0.5pp $-183 +1.0pp $-229

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
$43,750
Closing costs
$5,250
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 32 events

  1. 2026-06-19
    days on market $175,000 Active 335 DOM
  2. 2026-06-18
    days on market $175,000 Active 334 DOM
  3. 2026-06-17
    days on market $175,000 Active 333 DOM
  4. 2026-06-16
    days on market $175,000 Active 332 DOM
  5. 2026-06-15
    days on market $175,000 Active 331 DOM
  6. 2026-06-14
    days on market $175,000 Active 329 DOM
  7. 2026-06-12
    days on market $175,000 Active 328 DOM
  8. 2026-06-09
    days on market $175,000 Active 325 DOM
  9. 2026-06-08
    days on market $175,000 Active 324 DOM
  10. 2026-06-07
    days on market $175,000 Active 323 DOM
  11. 2026-06-04
    days on market $175,000 Active 319 DOM
  12. 2026-06-02
    days on market $175,000 Active 318 DOM
  13. 2026-06-01
    days on market $175,000 Active 317 DOM
  14. 2026-05-31
    days on market $175,000 Active 316 DOM
  15. 2026-05-31
    days on market $175,000 Active 315 DOM
  16. 2026-04-07
    price $175,000 1321-char remark
    Show marketing remark (1321 chars)

    Spacious Ranch-Style Home on Double Lot – Remodeled Interior! Set on two combined 70’x150’ lots (totaling 140’x150’), this updated ranch-style home offers modern comfort and plenty of space—inside and out. A single attached garage and extra cement parking pad provide convenient off-street parking. Step inside to find a beautifully remodeled interior featuring new Pergo waterproof, scratch-resistant laminate wood flooring throughout. The kitchen boasts brand-new white cabinetry, stainless steel appliances, a country-style sink, and is open to the dining area, which is enhanced by an attractive chandelier and recessed lighting. The bright and airy living room features a large picture window and elegant lighting as well. With four main-floor bedrooms (three with closets), there’s room for everyone. The spacious bathroom includes a walk-in shower and a direct entry into one of the bedrooms. The partially finished basement features a ¾ bath, bonus room, and a large laundry/utility area with two sump pumps and stylish white wainscoting—ready for your finishing touches. Enjoy a generous backyard, plenty of room for a garden or just relaxing. Street improvements are currently underway in front of the property. Be sure to check out this updated home!

  17. 2026-01-08
    status Active 1321-char remark
    Show marketing remark (1321 chars)

    Spacious Ranch-Style Home on Double Lot – Remodeled Interior! Set on two combined 70’x150’ lots (totaling 140’x150’), this updated ranch-style home offers modern comfort and plenty of space—inside and out. A single attached garage and extra cement parking pad provide convenient off-street parking. Step inside to find a beautifully remodeled interior featuring new Pergo waterproof, scratch-resistant laminate wood flooring throughout. The kitchen boasts brand-new white cabinetry, stainless steel appliances, a country-style sink, and is open to the dining area, which is enhanced by an attractive chandelier and recessed lighting. The bright and airy living room features a large picture window and elegant lighting as well. With four main-floor bedrooms (three with closets), there’s room for everyone. The spacious bathroom includes a walk-in shower and a direct entry into one of the bedrooms. The partially finished basement features a ¾ bath, bonus room, and a large laundry/utility area with two sump pumps and stylish white wainscoting—ready for your finishing touches. Enjoy a generous backyard, plenty of room for a garden or just relaxing. Street improvements are currently underway in front of the property. Be sure to check out this updated home!

  18. 2026-01-08
    price $184,900 1321-char remark
    Show marketing remark (1321 chars)

    Spacious Ranch-Style Home on Double Lot – Remodeled Interior! Set on two combined 70’x150’ lots (totaling 140’x150’), this updated ranch-style home offers modern comfort and plenty of space—inside and out. A single attached garage and extra cement parking pad provide convenient off-street parking. Step inside to find a beautifully remodeled interior featuring new Pergo waterproof, scratch-resistant laminate wood flooring throughout. The kitchen boasts brand-new white cabinetry, stainless steel appliances, a country-style sink, and is open to the dining area, which is enhanced by an attractive chandelier and recessed lighting. The bright and airy living room features a large picture window and elegant lighting as well. With four main-floor bedrooms (three with closets), there’s room for everyone. The spacious bathroom includes a walk-in shower and a direct entry into one of the bedrooms. The partially finished basement features a ¾ bath, bonus room, and a large laundry/utility area with two sump pumps and stylish white wainscoting—ready for your finishing touches. Enjoy a generous backyard, plenty of room for a garden or just relaxing. Street improvements are currently underway in front of the property. Be sure to check out this updated home!

  19. 2026-01-06
    historical 1321-char remark
    Show marketing remark (1321 chars)

    Spacious Ranch-Style Home on Double Lot – Remodeled Interior! Set on two combined 70’x150’ lots (totaling 140’x150’), this updated ranch-style home offers modern comfort and plenty of space—inside and out. A single attached garage and extra cement parking pad provide convenient off-street parking. Step inside to find a beautifully remodeled interior featuring new Pergo waterproof, scratch-resistant laminate wood flooring throughout. The kitchen boasts brand-new white cabinetry, stainless steel appliances, a country-style sink, and is open to the dining area, which is enhanced by an attractive chandelier and recessed lighting. The bright and airy living room features a large picture window and elegant lighting as well. With four main-floor bedrooms (three with closets), there’s room for everyone. The spacious bathroom includes a walk-in shower and a direct entry into one of the bedrooms. The partially finished basement features a ¾ bath, bonus room, and a large laundry/utility area with two sump pumps and stylish white wainscoting—ready for your finishing touches. Enjoy a generous backyard, plenty of room for a garden or just relaxing. Street improvements are currently underway in front of the property. Be sure to check out this updated home!

  20. 2025-08-09
    historical $1,250
  21. 2025-07-17
    listed $195,000 Active 1321-char remark
    Show marketing remark (1321 chars)

    Spacious Ranch-Style Home on Double Lot – Remodeled Interior! Set on two combined 70’x150’ lots (totaling 140’x150’), this updated ranch-style home offers modern comfort and plenty of space—inside and out. A single attached garage and extra cement parking pad provide convenient off-street parking. Step inside to find a beautifully remodeled interior featuring new Pergo waterproof, scratch-resistant laminate wood flooring throughout. The kitchen boasts brand-new white cabinetry, stainless steel appliances, a country-style sink, and is open to the dining area, which is enhanced by an attractive chandelier and recessed lighting. The bright and airy living room features a large picture window and elegant lighting as well. With four main-floor bedrooms (three with closets), there’s room for everyone. The spacious bathroom includes a walk-in shower and a direct entry into one of the bedrooms. The partially finished basement features a ¾ bath, bonus room, and a large laundry/utility area with two sump pumps and stylish white wainscoting—ready for your finishing touches. Enjoy a generous backyard, plenty of room for a garden or just relaxing. Street improvements are currently underway in front of the property. Be sure to check out this updated home!

  22. 2025-07-14
    historical
  23. 2025-06-30
    price $195,000
  24. 2025-06-23
    price $1,250
  25. 2025-06-11
    listed $1,400
  26. 2025-06-06
    historical $1,400
  27. 2025-04-03
    listed $1,400
  28. 2025-02-20
    price $205,000
  29. 2024-10-15
    price $210,000
  30. 2024-08-21
    listed $235,000 Active
  31. 2022-08-08
    soldstatus $120,000
  32. 2017-09-22
    soldstatus $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
$1,916 · $160/mo
Projected year-2 tax
$1,938 · $162/mo
Expected delta
+$22/yr (+$2/mo · 1.1%)

ⓘ 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 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥96°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$15,387
− Mortgage interest
−$9,803
− Property taxes
−$1,916
− Insurance
−$875
− Repairs & maintenance
−$1,231
− Management
−$1,231
− Depreciation
−$5,091
Taxable loss
−$4,759
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,142
After-tax cash flow
$-505/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
Rtr Public Schools
NCES district ID
2700294
Math proficiency
50% ▬ 0.00%
Reading proficiency
55% ▼ -6.00%
Median HH income
$52,766
Composite
45.11/100
National rank
#2689
State rank
#92 of 301 in MN

Livability — Tyler

Score
73/100
State rank
#254
US rank
#5435

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tyler, MN
City population
1,669
Population (ZIP)
1,669

Population outlook (Lincoln County) Hauer SSP2

Today (2025)
5,433 people
By 2030
5,215 · -4.0%
By 2040
4,828 · -11.1%
By 2050
4,445 · -18.2%
By 2075
3,678 · -32.3%
By 2100
2,762 · -49.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (95%)
Race & ethnicity
White 95% Two or more races 4% Hispanic / Latino 2%
Common ancestry
Portuguese 14% Iranian 6% Romanian 4%
Foreign-born
0%
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Lincoln

2024 margin
Solid R (+37.8) · D 30.1% · R 67.9% · Other 2.0%
2008→2024 swing
-38.6pp toward R · 2008: 0.8pp · 2024: -37.8pp
All cycles
2024: R+37.8 2020: R+38.0 2016: R+35.6 2012: R+5.3 2008: D+0.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 23.27%
Current HPI
210.52
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

+316.7% since first listed
17 events — show timeline
  • 2026-04-07 Price Changed $175,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-08 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-08 Price Changed $184,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-06 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-09 Rental Removed $1,250 TURBOTENANT
  • 2025-07-17 Listed $195,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-07-14 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-06-30 Price Changed $195,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-06-23 Price Changed $1,250 TURBOTENANT
  • 2025-06-11 Listed for Rent $1,400 TURBOTENANT
  • 2025-06-06 Rental Removed $1,400 TURBOTENANT
  • 2025-04-03 Listed for Rent $1,400 TURBOTENANT
  • 2025-02-20 Price Changed $205,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-10-15 Price Changed $210,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-08-21 Listed $235,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-08-08 Sold (Public Records) $120,000 Public Records
  • 2017-09-22 Sold (Public Records) $42,000 Public Records

Property tax history

+10.0%/yr

Latest (2026): $1,916 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…