CashFlowRE
Sign in Sign up
244 Quehl Ave N
C- Composite 51.3
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 +19.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • Schools +5.0/10.0
  • 1% rule +4.4/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$375,000

244 Quehl Ave N · Lakeland, MN 55043
4 bd · 2.0 ba · 1,406 sqft · SingleFamily public records · 10 Days on market
Built 1974 0.51 ac lot

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

Listing remarks MLS

TILE, GRANITE COUNTERTOPS, LARGE ISLAND WITH OPEN CONCEPT FEATURING DINING ROOM & LIVING ROOM. MASTER SUITE,MASTER BATH TILE, VANITY. BEAUTIFUL NEW WOOD FLOORING, CARPET, WHITE MILLWORK, DECK, MECHANICALS, ELECTRICAL, ROOF & PLUMBING. WALKOUT KITCHEN, LARGE YARD, GREAT FOR GATHERINGS, SHORT WALK TO THE ST.CROIX RIVER. CONVENIENT LOCATION TO STILLWATER AND THE RIVER LIFESTYLE. *HIGHLY RATED STILLWATER SCHOOL DISTRICT*

Key facts

  • 0.51 acre lot
  • 2 garage spots
  • Built 1974

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 4-bed/2.0-bath single-family listed at $375k.

Deal economics

  • At list price, monthly cash flow is $378 ($5k/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 $352k (6.0% below list).
  • Recommended offer: $352k (6.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 72/100 on livability (#295 in MN) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: cost of living C-, amenities F, commute F.
  • Stillwater Area Public School District (suburban): math 53% / reading 56% proficiency, ranked #54 of 301 in MN (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 12% free/reduced lunch — higher-income household profile.
  • Market conditions: 16 active listings in the ZIP; 1,405 units permitted in Washington County in 2024 (121 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Washington County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 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 $249k; list at $375k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $352,384 (6.0% below list)

Questions for the listing agent

  1. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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. 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.
  6. 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.
  7. 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
0.94%
Cap rate
7.68%
Cash-on-cash
4.96%
DSCR
1.22
GRM
8.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-9.6%
Equity multiple
0.65×
Total profit
$-36,731
Equity at exit
$55,914
10-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-1,205
Equity at exit
$32,423

Cash invested: $105,000 (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 55043

Active inventory
16
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$3,524 medium interval (Pro) →
Mortgage (P&I)
$1,967
Tax from tax record
$227 /mo · $2,726/yr
Insurance
$156
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$740
Net cashflow
$378

Break-even live

Break-even rent $3,045
Max offer price $375,000
Occupancy floor 84%

Sensitivity live

Price -10% $591 -5% $484 +0% $378 +5% $272 +10% $166
Rent -10% $100 -5% $239 +0% $378 +5% $518 +10% $657
Rate -1.0pp $567 -0.5pp $474 base $378 +0.5pp $281 +1.0pp $182

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
$93,750
Closing costs
$11,250
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 21 events

  1. 2026-04-27
    status Pending
  2. 2026-04-20
    historical Contingent - Inspection
  3. 2026-04-17
    listed $375,000 Active
  4. 2026-04-13
    historical $375,000
  5. 2017-05-31
    soldstatus $249,000 Sold 428-char remark
    Show marketing remark (428 chars)

    TILE, GRANITE COUNTERTOPS, LARGE ISLAND WITH OPEN CONCEPT FEATURING DINING ROOM & LIVING ROOM. MASTER SUITE,MASTER BATH TILE, VANITY. BEAUTIFUL NEW WOOD FLOORING, CARPET, WHITE MILLWORK, DECK, MECHANICALS, ELECTRICAL, ROOF & PLUMBING. WALKOUT KITCHEN, LARGE YARD, GREAT FOR GATHERINGS, SHORT WALK TO THE ST.CROIX RIVER. CONVENIENT LOCATION TO STILLWATER AND THE RIVER LIFESTYLE. *HIGHLY RATED STILLWATER SCHOOL DISTRICT*

  6. 2017-04-24
    status Pending 428-char remark
    Show marketing remark (428 chars)

    TILE, GRANITE COUNTERTOPS, LARGE ISLAND WITH OPEN CONCEPT FEATURING DINING ROOM & LIVING ROOM. MASTER SUITE,MASTER BATH TILE, VANITY. BEAUTIFUL NEW WOOD FLOORING, CARPET, WHITE MILLWORK, DECK, MECHANICALS, ELECTRICAL, ROOF & PLUMBING. WALKOUT KITCHEN, LARGE YARD, GREAT FOR GATHERINGS, SHORT WALK TO THE ST.CROIX RIVER. CONVENIENT LOCATION TO STILLWATER AND THE RIVER LIFESTYLE. *HIGHLY RATED STILLWATER SCHOOL DISTRICT*

  7. 2017-04-19
    listed $249,900 Active 428-char remark
    Show marketing remark (428 chars)

    TILE, GRANITE COUNTERTOPS, LARGE ISLAND WITH OPEN CONCEPT FEATURING DINING ROOM & LIVING ROOM. MASTER SUITE,MASTER BATH TILE, VANITY. BEAUTIFUL NEW WOOD FLOORING, CARPET, WHITE MILLWORK, DECK, MECHANICALS, ELECTRICAL, ROOF & PLUMBING. WALKOUT KITCHEN, LARGE YARD, GREAT FOR GATHERINGS, SHORT WALK TO THE ST.CROIX RIVER. CONVENIENT LOCATION TO STILLWATER AND THE RIVER LIFESTYLE. *HIGHLY RATED STILLWATER SCHOOL DISTRICT*

  8. 2016-12-30
    soldstatus $134,500
  9. 2016-12-29
    soldstatus $134,500 Sold 282-char remark
    Show marketing remark (282 chars)

    This split level home in Lakeland is waiting for you! The upper level has a living room, dining room, kitchen, two bedrooms, and a full bathroom. Walkout to the back deck from the dining room! The lower level has a den and access to the tuckunder garage! Don't miss out on this one!

  10. 2016-12-13
    status Pending 282-char remark
    Show marketing remark (282 chars)

    This split level home in Lakeland is waiting for you! The upper level has a living room, dining room, kitchen, two bedrooms, and a full bathroom. Walkout to the back deck from the dining room! The lower level has a den and access to the tuckunder garage! Don't miss out on this one!

  11. 2016-12-02
    historical Contingent - Other 282-char remark
    Show marketing remark (282 chars)

    This split level home in Lakeland is waiting for you! The upper level has a living room, dining room, kitchen, two bedrooms, and a full bathroom. Walkout to the back deck from the dining room! The lower level has a den and access to the tuckunder garage! Don't miss out on this one!

  12. 2016-11-09
    status Active 282-char remark
    Show marketing remark (282 chars)

    This split level home in Lakeland is waiting for you! The upper level has a living room, dining room, kitchen, two bedrooms, and a full bathroom. Walkout to the back deck from the dining room! The lower level has a den and access to the tuckunder garage! Don't miss out on this one!

  13. 2016-09-09
    historical Contingent - Other 282-char remark
    Show marketing remark (282 chars)

    This split level home in Lakeland is waiting for you! The upper level has a living room, dining room, kitchen, two bedrooms, and a full bathroom. Walkout to the back deck from the dining room! The lower level has a den and access to the tuckunder garage! Don't miss out on this one!

  14. 2016-08-31
    price $147,420 282-char remark
    Show marketing remark (282 chars)

    This split level home in Lakeland is waiting for you! The upper level has a living room, dining room, kitchen, two bedrooms, and a full bathroom. Walkout to the back deck from the dining room! The lower level has a den and access to the tuckunder garage! Don't miss out on this one!

  15. 2016-08-05
    price $163,800 282-char remark
    Show marketing remark (282 chars)

    This split level home in Lakeland is waiting for you! The upper level has a living room, dining room, kitchen, two bedrooms, and a full bathroom. Walkout to the back deck from the dining room! The lower level has a den and access to the tuckunder garage! Don't miss out on this one!

  16. 2016-07-09
    listed $182,000 Active 282-char remark
    Show marketing remark (282 chars)

    This split level home in Lakeland is waiting for you! The upper level has a living room, dining room, kitchen, two bedrooms, and a full bathroom. Walkout to the back deck from the dining room! The lower level has a den and access to the tuckunder garage! Don't miss out on this one!

  17. 2005-06-27
    soldstatus $226,495
  18. 2005-06-23
    soldstatus $233,500
  19. 2005-06-22
    historical
  20. 2004-11-14
    listed $229,900
  21. 2004-09-09
    soldstatus $100,000

ⓘ 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
$2,726 · $227/mo
Projected year-2 tax
$3,463 · $289/mo
Expected delta
+$737/yr (+$61/mo · 27.0%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% 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 3/10 Moderate 2 unhealthy d/yr today · 3 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
$42,286
− Mortgage interest
−$21,006
− Property taxes
−$2,726
− Insurance
−$2,542
− Repairs & maintenance
−$3,383
− Management
−$3,383
− Depreciation
−$10,909
Taxable loss
−$1,662
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$399
After-tax cash flow
$4,939/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
Stillwater Area Public School District
NCES district ID
2738190
Math proficiency
53% ▼ -11.00%
Reading proficiency
56% ▼ -12.00%
Median HH income
$84,438
Composite
49.8/100
National rank
#1954
State rank
#54 of 301 in MN

Livability — Lakeland

Score
72/100
State rank
#295
US rank
#6454

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
Lakeland, MN
City population
3,471
Population (ZIP)
3,471

Population outlook (Washington County) Hauer SSP2

Today (2025)
278,554 people
By 2030
290,465 · +4.3%
By 2040
310,014 · +11.3%
By 2050
324,118 · +16.4%
By 2075
362,697 · +30.2%
By 2100
381,491 · +37.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 2% Asian 2%
Common ancestry
Portuguese 13% Lithuanian 6% Romanian 5%
Foreign-born
3% · South Korea, Canada
Languages at home
96% English-only · Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Washington

2024 margin
Lean D (+8.9) · D 53.5% · R 44.6% · Other 1.9%
2008→2024 swing
+4.6pp toward D · 2008: 4.3pp · 2024: 8.9pp
All cycles
2024: D+8.9 2020: D+9.2 2016: D+1.9 2012: D+0.8 2008: D+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -159.52%
Current HPI
260.4948
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

+275.0% since first listed
21 events — show timeline
  • 2026-04-27 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-20 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-17 Listed $375,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-13 Coming Soon $375,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2017-05-31 Sold (MLS) $249,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2017-04-24 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2017-04-19 Listed $249,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-12-30 Sold (Public Records) $134,500 Public Records
  • 2016-12-29 Sold (MLS) $134,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-12-13 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2016-12-02 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2016-11-09 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2016-09-09 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2016-08-31 Price Changed $147,420 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-08-05 Price Changed $163,800 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-07-09 Listed $182,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2005-06-27 Sold (Public Records) $226,495 Public Records
  • 2005-06-23 Sold (MLS) $233,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2005-06-22 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2004-11-14 Listed $229,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-09-09 Sold (Public Records) $100,000 Public Records

Property tax history

+2.8%/yr

Latest (2025): $2,726 · -11.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…