CashFlowRE
Sign in Sign up
610 Lyon Ave N
F Composite 34.58
Why this score? — see what drove the F 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 +8.2/30.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Livability +4.0/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.2/10.0
  • Appreciation +0.7/10.0

$109,000

610 Lyon Ave N · Canby, MN 56220
3 bd · 1.0 ba · 475 sqft · SingleFamily public records · 28 Days on market
Built 1950 6,490 sqft lot $229/sqft · 598% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Why rent when you can own? Cozy home in a convenient location in Canby. The three bed one bath home is well maintained with many updates. There are two bedrooms on the main level and a bedroom with a TV/ office room on the second level. Outside a single car garage with a cement patio with shade trees, which is a great place to relax or grill a summer meal. Come and take a look!

Key facts

  • Many updates
  • Single car garage
  • Shade trees

Tags

CONVENIENT LOCATIONWELL MAINTAINEDMANY UPDATESSINGLE CAR GARAGECEMENT PATIOSHADE TREES

Property features AI

Finance

  • Other: Above-grade finished area and main level finished area available; Below-grade finished area available
  • Financial info: Other mortgage type

Exterior

  • Parking: Detached garage (1 car), approximately 12 x 20 with 9' wide by 7' high door
  • Utilities: City water (connected); City sewer (connected); Natural gas; Power by Ottertail Power
  • Home design: Residential property; One and one-half story; Main floor primary bedroom
  • Construction: Block and frame construction; Foundation: block (approx. 30 x 24); Roof age 8 years or less
  • Exterior features: Rear porch; Vinyl exterior; Light tree coverage; Zero lot line

Interior

  • Kitchen: Range; Refrigerator; Microwave; Freezer; Eat-in kitchen
  • Bedrooms: 3 bedrooms total; Main level bedrooms (two on main); Upper level bedroom(s) and flex room
  • Bathrooms: One full bathroom on the main floor
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Ceiling fan(s); Main floor primary bedroom; Patio; Washer/dryer hookup; Block basement
  • Laundry & utility: Washer and dryer included; Laundry located in basement; Water softener (owned); Electric water heater

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/1.0-bath single-family listed at $109k.

Deal economics

  • At list price, monthly cash flow is $-103 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $91k (16.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $83k (23.4% below list).
  • Recommended offer: $83k (23.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 79/100 on livability (#96 in MN, #2,152 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Canby Public School District (rural): math 52% / reading 52% proficiency, ranked #99 of 301 in MN (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 10 active listings in the ZIP; 7 units permitted in Yellow Medicine County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $754 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Yellow Medicine County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $60k; list at $109k implies a 82% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $83,480 (23.4% 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 1950 — 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
0.77%
Cap rate
5.16%
Cash-on-cash
-4.06%
DSCR
0.82
GRM
10.9

CMA / ARV

ARV (median comp)
$40,437
List price
$109,000
Delta
169.55%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-23.1%
Equity multiple
0.21×
Total profit
$-24,217
Equity at exit
$16,252
10-year hold
IRR
-17.6%
Equity multiple
0.03×
Total profit
$-29,477
Equity at exit
$9,424

Cash invested: $30,520 (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 56220

Home prices YoY
-3.8%
Active inventory
10
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$835 medium interval (Pro) →
Mortgage (P&I)
$572
Tax from tax record
$146 /mo · $1,748/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$175
Net cashflow
$-103

Break-even live

Break-even rent $965
Max offer price $90,769
Occupancy floor

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
$27,250
Closing costs
$3,270
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 12 events

  1. 2026-06-12
    statusdays on market $109,000 Pending 28 DOM
  2. 2026-06-09
    days on market $109,000 Contingent - Inspection 25 DOM
  3. 2026-06-08
    days on market $109,000 Contingent - Inspection 24 DOM
  4. 2026-06-07
    days on market $109,000 Contingent - Inspection 23 DOM
  5. 2026-06-05
    statusdays on market $109,000 Contingent - Inspection 21 DOM
  6. 2026-06-04
    days on market $109,000 Active 19 DOM
  7. 2026-06-02
    days on market $109,000 Active 18 DOM
  8. 2026-06-01
    days on market $109,000 Active 17 DOM
  9. 2026-05-31
    days on market $109,000 Active 16 DOM
  10. 2026-05-31
    days on market $109,000 Active 15 DOM
  11. 2026-05-15
    listed $109,000 Active 380-char remark
  12. 2025-01-28
    soldstatus $60,000

ⓘ 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
$1,748 · $146/mo
Projected year-2 tax
$1,748 · $146/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°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
$10,018
− Mortgage interest
−$6,106
− Property taxes
−$1,748
− Insurance
−$545
− Repairs & maintenance
−$801
− Management
−$801
− Depreciation
−$3,171
Taxable loss
−$3,155
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$757
After-tax cash flow
$-481/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
Canby Public School District
NCES district ID
2707470
Math proficiency
52% ▼ -11.00%
Reading proficiency
52% ▼ -16.00%
Median HH income
$48,782
Composite
44.34/100
National rank
#2823
State rank
#99 of 301 in MN

Livability — Canby

Score
79/100
State rank
#96
US rank
#2152

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Canby, MN
Population (ZIP)
2,705

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 (95%)
Race & ethnicity
White 95% Two or more races 2% Hispanic / Latino 2%
Common ancestry
Portuguese 25% Romanian 8% English 3%
Foreign-born
1% · Canada, China
Languages at home
97% English-only · Spanish 2%

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
▼ -8.64%
Current HPI
218.6092
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

+81.7% since first listed
4 events — show timeline
  • 2026-06-12 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-06-04 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-15 Listed $109,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-01-28 Sold (Public Records) $60,000 Public Records

Property tax history

+6.5%/yr

Latest (2026): $1,748 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…