CashFlowRE
Sign in Sign up
6065 Manchester Ave NE
C Composite 55.76
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 +16.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.5/10.0
  • Schools +5.2/10.0
  • DSCR +5.1/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$260,000

6065 Manchester Ave NE · Otsego, MN 55301
3 bd · 1.0 ba · 1,461 sqft · Townhouse public records · 66 Days on market
Built 2008 1,001 sqft lot $178/sqft · 20% below area Est $319k · 18% under $315/mo HOA · 12% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

***All new paint as of 5-8-26! New color is light grey and is not the color in photos*** Welcome to 6065 Manchester Ave NE, a meticulously maintained townhome in the heart of Otsego. From the moment you step inside, you’ll be greeted by an inviting, sun filled open layout highlighted by elegant natural woodwork and durable updated flooring. The main level is designed for both relaxing and entertaining, featuring a spacious living room centered around a cozy gas fireplace, perfect for those chilly Minnesota evenings. The heart of the home is the functional kitchen, boasting sleek stainless steel appliances, ample cabinetry, and an informal dining area that flows seamlessly out to your private patio, an ideal spot for morning coffee or summer grilling. The thoughtful design continues upstairs, where you’ll find all three bedrooms conveniently located on one level. The expansive primary suite serves as a true retreat, offering a massive walk in closet and a private ensuite bath featuring a shower and a luxurious jetted tub for ultimate relaxation. Two additional well appointed bedrooms and a full guest bath provide plenty of space for family, guests, or a dedicated home office. For added convenience, the laundry closet is also located on the upper level, right where you need it most. This home offers the space of a single family residence with the effortless lifestyle of a townhome. Don't miss your chance to call this Otsego gem your own!

Key facts

  • $315 HOA
  • 2 garage spots
  • Built 2008

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 townhouse listed at $260k.

Deal economics

  • At list price, monthly cash flow is $151 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $260k).
  • Recommended offer: $244k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 4.0% in Otsego — 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 69/100 on livability (#367 in MN) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A-; Watch: cost of living C-, amenities F, commute F.
  • Independent School District 728 (suburban): math 56% / reading 60% proficiency, ranked #37 of 301 in MN (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 14% free/reduced lunch — higher-income household profile.
  • Market conditions: 141 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 1,260 units permitted in Wright County in 2024 (180 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Wright County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($244k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 18y 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.
Recommended offer $244,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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?
  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
1.05%
Cap rate
6.99%
Cash-on-cash
2.50%
DSCR
1.11
GRM
8.0

CMA / ARV

ARV (median comp)
$318,549
List price
$260,000
Delta
-18.38%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-12.3%
Equity multiple
0.56×
Total profit
$-32,319
Equity at exit
$38,767
10-year hold
IRR
-3.1%
Equity multiple
0.79×
Total profit
$-15,050
Equity at exit
$22,480

Cash invested: $72,800 (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 55301

Home prices YoY
-14.2%
Active inventory
141
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,722 medium interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$212 /mo · $2,544/yr
Insurance
$108
HOA
$315
Vacancy / Maint / Mgmt
$572
Net cashflow
$151

Break-even live

Break-even rent $2,530
Max offer price $260,000
Occupancy floor 89%

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
$65,000
Closing costs
$7,800
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5518 Lachman Ave NE Albertville, MN 2.0 2.0 1532 $2,300 $1.50 5d 1 1.05mi
5055 Lander Ave NE Albertville, MN 2.0–5.0 2.0–3.5 2067 $3,269 $1.58 1d 7 1.26mi
10740 County Road 37 NE Albertville, MN 2.0–3.0 1.0–2.0 988 $1,740 $1.76 1d 6 1.47mi

HOA detail

Monthly dues
$315 · $3,780/yr
Likely covers
gas

Listing history 26 events

  1. 2026-06-13
    statusdays on market $260,000 Pending 66 DOM
  2. 2026-06-09
    days on market $260,000 Contingent - Subject to Statutory Rescission 65 DOM
  3. 2026-06-08
    days on market $260,000 Contingent - Subject to Statutory Rescission 64 DOM
  4. 2026-06-07
    days on market $260,000 Contingent - Subject to Statutory Rescission 63 DOM
  5. 2026-06-04
    days on market $260,000 Contingent - Subject to Statutory Rescission 60 DOM
  6. 2026-06-03
    days on market $260,000 Contingent - Subject to Statutory Rescission 59 DOM
  7. 2026-06-02
    statusdays on market $260,000 Contingent - Subject to Statutory Rescission 58 DOM
  8. 2026-06-01
    days on market $260,000 Contingent - Inspection 57 DOM
  9. 2026-05-31
    days on market $260,000 Contingent - Inspection 56 DOM
  10. 2026-04-25
    price $260,000 1475-char remark
    Show marketing remark (1475 chars)

    ***All new paint as of 5-8-26! New color is light grey and is not the color in photos*** Welcome to 6065 Manchester Ave NE, a meticulously maintained townhome in the heart of Otsego. From the moment you step inside, you’ll be greeted by an inviting, sun filled open layout highlighted by elegant natural woodwork and durable updated flooring. The main level is designed for both relaxing and entertaining, featuring a spacious living room centered around a cozy gas fireplace, perfect for those chilly Minnesota evenings. The heart of the home is the functional kitchen, boasting sleek stainless steel appliances, ample cabinetry, and an informal dining area that flows seamlessly out to your private patio, an ideal spot for morning coffee or summer grilling. The thoughtful design continues upstairs, where you’ll find all three bedrooms conveniently located on one level. The expansive primary suite serves as a true retreat, offering a massive walk in closet and a private ensuite bath featuring a shower and a luxurious jetted tub for ultimate relaxation. Two additional well appointed bedrooms and a full guest bath provide plenty of space for family, guests, or a dedicated home office. For added convenience, the laundry closet is also located on the upper level, right where you need it most. This home offers the space of a single family residence with the effortless lifestyle of a townhome. Don't miss your chance to call this Otsego gem your own!

  11. 2026-04-06
    listed $269,000 Active 1475-char remark
    Show marketing remark (1475 chars)

    ***All new paint as of 5-8-26! New color is light grey and is not the color in photos*** Welcome to 6065 Manchester Ave NE, a meticulously maintained townhome in the heart of Otsego. From the moment you step inside, you’ll be greeted by an inviting, sun filled open layout highlighted by elegant natural woodwork and durable updated flooring. The main level is designed for both relaxing and entertaining, featuring a spacious living room centered around a cozy gas fireplace, perfect for those chilly Minnesota evenings. The heart of the home is the functional kitchen, boasting sleek stainless steel appliances, ample cabinetry, and an informal dining area that flows seamlessly out to your private patio, an ideal spot for morning coffee or summer grilling. The thoughtful design continues upstairs, where you’ll find all three bedrooms conveniently located on one level. The expansive primary suite serves as a true retreat, offering a massive walk in closet and a private ensuite bath featuring a shower and a luxurious jetted tub for ultimate relaxation. Two additional well appointed bedrooms and a full guest bath provide plenty of space for family, guests, or a dedicated home office. For added convenience, the laundry closet is also located on the upper level, right where you need it most. This home offers the space of a single family residence with the effortless lifestyle of a townhome. Don't miss your chance to call this Otsego gem your own!

  12. 2026-04-04
    historical $269,000 1475-char remark
    Show marketing remark (1475 chars)

    ***All new paint as of 5-8-26! New color is light grey and is not the color in photos*** Welcome to 6065 Manchester Ave NE, a meticulously maintained townhome in the heart of Otsego. From the moment you step inside, you’ll be greeted by an inviting, sun filled open layout highlighted by elegant natural woodwork and durable updated flooring. The main level is designed for both relaxing and entertaining, featuring a spacious living room centered around a cozy gas fireplace, perfect for those chilly Minnesota evenings. The heart of the home is the functional kitchen, boasting sleek stainless steel appliances, ample cabinetry, and an informal dining area that flows seamlessly out to your private patio, an ideal spot for morning coffee or summer grilling. The thoughtful design continues upstairs, where you’ll find all three bedrooms conveniently located on one level. The expansive primary suite serves as a true retreat, offering a massive walk in closet and a private ensuite bath featuring a shower and a luxurious jetted tub for ultimate relaxation. Two additional well appointed bedrooms and a full guest bath provide plenty of space for family, guests, or a dedicated home office. For added convenience, the laundry closet is also located on the upper level, right where you need it most. This home offers the space of a single family residence with the effortless lifestyle of a townhome. Don't miss your chance to call this Otsego gem your own!

  13. 2022-03-07
    soldstatus $241,000
  14. 2022-02-28
    soldstatus $241,000 Sold 283-char remark
    Show marketing remark (283 chars)

    *** Multiple Offers Received, All offers due Thursday, January 13th by 7:00 PM *** This well maintained 3 bedroom, 3 bathroom townhouse features a walkthrough master bathroom, upper level laundry and a 2 car garage. Conveniently located to highway,dining, schools, shopping and more!

  15. 2022-01-28
    status Pending 283-char remark
    Show marketing remark (283 chars)

    *** Multiple Offers Received, All offers due Thursday, January 13th by 7:00 PM *** This well maintained 3 bedroom, 3 bathroom townhouse features a walkthrough master bathroom, upper level laundry and a 2 car garage. Conveniently located to highway,dining, schools, shopping and more!

  16. 2022-01-14
    historical Contingent - Subject to Statutory Rescission 283-char remark
    Show marketing remark (283 chars)

    *** Multiple Offers Received, All offers due Thursday, January 13th by 7:00 PM *** This well maintained 3 bedroom, 3 bathroom townhouse features a walkthrough master bathroom, upper level laundry and a 2 car garage. Conveniently located to highway,dining, schools, shopping and more!

  17. 2022-01-14
    status Pending 283-char remark
    Show marketing remark (283 chars)

    *** Multiple Offers Received, All offers due Thursday, January 13th by 7:00 PM *** This well maintained 3 bedroom, 3 bathroom townhouse features a walkthrough master bathroom, upper level laundry and a 2 car garage. Conveniently located to highway,dining, schools, shopping and more!

  18. 2022-01-09
    listed $219,900 Active 283-char remark
    Show marketing remark (283 chars)

    *** Multiple Offers Received, All offers due Thursday, January 13th by 7:00 PM *** This well maintained 3 bedroom, 3 bathroom townhouse features a walkthrough master bathroom, upper level laundry and a 2 car garage. Conveniently located to highway,dining, schools, shopping and more!

  19. 2021-01-19
    soldstatus $204,000
  20. 2020-11-19
    soldstatus $204,000 Sold
  21. 2020-10-19
    status Pending
  22. 2020-10-17
    historical Contingent - Subject to Financing
  23. 2020-10-15
    listed $199,900 Active
  24. 2009-02-09
    soldstatus $127,465
  25. 2008-12-07
    historical
  26. 2008-12-04
    listed $129,965

ⓘ 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
$2,544 · $212/mo
Projected year-2 tax
$2,728 · $227/mo
Expected delta
+$184/yr (+$15/mo · 7.2%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$32,662
− Mortgage interest
−$14,564
− Property taxes
−$2,544
− Insurance
−$1,300
− Repairs & maintenance
−$2,613
− Management
−$2,613
− HOA
−$3,780
− Depreciation
−$7,564
Taxable loss
−$2,315
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$556
After-tax cash flow
$2,373/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
Independent School District 728
NCES district ID
2711370
Math proficiency
56% ▼ -15.00%
Reading proficiency
60% ▼ -10.00%
Median HH income
$82,336
Composite
52.5/100
National rank
#1567
State rank
#37 of 301 in MN

Livability — Otsego

Score
69/100
State rank
#367
US rank
#8641

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Otsego, MN
County
Wright County · 79,164 people
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
13,482
Household income
$129,232
Rent vs Own
8.6% rent · 91.4% own
Severe rent burden
50.0

Population outlook (Wright County) Hauer SSP2

Today (2025)
142,526 people
By 2030
146,915 · +3.1%
By 2040
153,625 · +7.8%
By 2050
155,416 · +9.0%
By 2075
150,352 · +5.5%
By 2100
130,631 · -8.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Black 7% Two or more races 5% Asian 2%
Common ancestry
Portuguese 10% Romanian 5% Lithuanian 4%
Foreign-born
7% · South Korea, China, Canada

Political lean MEDSL · Wright

2024 margin
Strong R (+29.4) · D 34.4% · R 63.8% · Other 1.8%
2008→2024 swing
-11.9pp toward R · 2008: -17.4pp · 2024: -29.4pp
All cycles
2024: R+29.4 2020: R+28.6 2016: R+33.2 2012: R+21.4 2008: R+17.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.52%
Current HPI
233.6299
Rent YoY
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+100.1% since first listed
17 events — show timeline
  • 2026-04-25 Price Changed $260,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-06 Listed $269,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-04 Coming Soon $269,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-03-07 Sold (Public Records) $241,000 Public Records
  • 2022-02-28 Sold (MLS) $241,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-01-28 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2022-01-14 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2022-01-14 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2022-01-09 Listed $219,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-01-19 Sold (Public Records) $204,000 Public Records
  • 2020-11-19 Sold (MLS) $204,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-10-19 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2020-10-17 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2020-10-15 Listed $199,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-02-09 Sold (MLS) $127,465 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-12-07 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-12-04 Listed $129,965 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+4.9%/yr

Latest (2025): $2,544 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…