CashFlowRE
Sign in Sign up
804 W Mark St
D+ Composite 49.84
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.2/30.0
  • Rent growth +5.0/5.0
  • DSCR +4.0/10.0
  • Livability +4.0/5.0
  • Schools +3.1/10.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,900

804 W Mark St · Winona, MN 55987
4 bd · 2.0 ba · 1,380 sqft · SingleFamily public records · 12 Days on market
Built 1934 5,880 sqft lot Est $288k · 24% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Classic Stucco near west location! Large rooms throughout and brick fireplace in living room. Beautiful oak floors and natural woodwork throughout as well as stucco walls. Fenced yard and garden area. Basement bathroom with jetted tub and separate shower.

Key facts

  • Natural woodwork
  • Office space
  • Arched doorways

Tags

HARDWOOD FLOORSNATURAL WOODWORKARCHED DOORWAYSGAS-BURNING FIREPLACEAMPLE STORAGEOFFICE SPACE

Property features AI

Exterior

  • Parking: Detached/attached 2-car garage (18x20) with insulated door and garage door opener, 7' door height, 16' door width, concrete apron
  • Utilities: City water (connected); City sewer (connected); Natural gas; Electric: circuit breakers, 100 amp service
  • Home design: Residential property; One and one half stories; Block foundation
  • Construction: Block construction; Asphalt roof; Foundation: block; Built area: above grade finished 1,656; below grade finished 281
  • Exterior features: Stucco exterior; Patio; Chain link full fencing; Storage shed

Interior

  • Kitchen: Range; Refrigerator; Dishwasher; Kitchen window
  • Bedrooms: 4 bedrooms (bedroom sizes: 14x11 main; 13x11 main; 9x13 upper; 9x12 upper)
  • Flooring: Hardwood floors
  • Bathrooms: 2 full bathrooms (one on main floor; full basement bath)
  • Heating & cooling: Forced air heating; Fireplace heating; Central air; Window unit(s)
  • Interior features: Ceiling fans; Natural woodwork; Paneled doors; Kitchen window; Living/Dining room; Main floor primary bedroom; Main floor bedroom; Has fireplace (gas, located in living room); Full basement with daylight/lookout windows, partially finished, block construction
  • Laundry & utility: Washer and dryer hookups; Electric dryer hookup; Laundry room (lower level) with sink; Gas water heater; Water softener (owned)

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 $220k.

Deal economics

  • At list price, monthly cash flow is $-5 ($-54/yr) — negative.
  • To cash-flow at today's rent, offer at most $219k (0.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $177k (19.7% below list).
  • Recommended offer: $177k (19.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% 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 34% 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 $2k of loan paydown is wiped out by about $7k 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 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 5y 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 $158k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1934 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $176,596 (19.7% 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. Built in 1934 — 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
6.27%
Cash-on-cash
-0.09%
DSCR
1.00
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$288,420
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
253 Mill Street St W 0.72mi 4/1.0 1,432 (+4%) 4mo $300,000 $209 53

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
-11.4%
Equity multiple
0.57×
Total profit
$-26,636
Equity at exit
$32,788
10-year hold
IRR
3.5%
Equity multiple
1.30×
Total profit
$18,720
Equity at exit
$19,013

Cash invested: $61,572 (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
$1,766 medium interval (Pro) →
Mortgage (P&I)
$1,153
Tax from tax record
$155 /mo · $1,858/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$-5

Break-even live

Break-even rent $1,772
Max offer price $219,100
Occupancy floor 95%

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
$54,975
Closing costs
$6,597
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 15 events

  1. 2026-06-09
    status $219,900 Pending 12 DOM
  2. 2026-06-08
    days on market $219,900 Contingent - Inspection 12 DOM
  3. 2026-06-07
    days on market $219,900 Contingent - Inspection 11 DOM
  4. 2026-06-02
    days on market $219,900 Contingent - Inspection 6 DOM
  5. 2026-06-01
    days on market $219,900 Contingent - Inspection 5 DOM
  6. 2026-05-31
    days on market $219,900 Contingent - Inspection 4 DOM
  7. 2026-05-30
    days on market $219,900 Contingent - Inspection 3 DOM
  8. 2026-05-29
    historical Contingent - Inspection
  9. 2026-05-27
    listed $219,900 Active
  10. 2021-04-09
    soldstatus $158,000 Sold 258-char remark
    Show marketing remark (258 chars)

    Classic Stucco near west location! Large rooms throughout and brick fireplace in living room. Beautiful oak floors and natural woodwork throughout as well as stucco walls. Fenced yard and garden area. Basement bathroom with jetted tub and separate shower.

  11. 2021-04-09
    soldstatus $158,000
    Show marketing remark (258 chars)

    Classic Stucco near west location! Large rooms throughout and brick fireplace in living room. Beautiful oak floors and natural woodwork throughout as well as stucco walls. Fenced yard and garden area. Basement bathroom with jetted tub and separate shower.

  12. 2021-03-08
    status Pending 258-char remark
    Show marketing remark (258 chars)

    Classic Stucco near west location! Large rooms throughout and brick fireplace in living room. Beautiful oak floors and natural woodwork throughout as well as stucco walls. Fenced yard and garden area. Basement bathroom with jetted tub and separate shower.

  13. 2021-02-25
    historical Contingent - Inspection 258-char remark
    Show marketing remark (258 chars)

    Classic Stucco near west location! Large rooms throughout and brick fireplace in living room. Beautiful oak floors and natural woodwork throughout as well as stucco walls. Fenced yard and garden area. Basement bathroom with jetted tub and separate shower.

  14. 2021-02-23
    listed $158,000 Active 258-char remark
    Show marketing remark (258 chars)

    Classic Stucco near west location! Large rooms throughout and brick fireplace in living room. Beautiful oak floors and natural woodwork throughout as well as stucco walls. Fenced yard and garden area. Basement bathroom with jetted tub and separate shower.

  15. 1992-04-06
    soldstatus $63,800

ⓘ 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
$1,858 · $155/mo
Projected year-2 tax
$2,160 · $180/mo
Expected delta
+$302/yr (+$25/mo · 16.3%)

ⓘ 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 (shaded) · 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
$21,192
− Mortgage interest
−$12,318
− Property taxes
−$1,858
− Insurance
−$1,100
− Repairs & maintenance
−$1,695
− Management
−$1,695
− Depreciation
−$6,397
Taxable loss
−$3,872
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$929
After-tax cash flow
$875/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

+244.7% since first listed
8 events — show timeline
  • 2026-05-29 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-27 Listed $219,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-04-09 Sold (Public Records) $158,000 Public Records
  • 2021-04-09 Sold (MLS) $158,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-03-08 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2021-02-25 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2021-02-23 Listed $158,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1992-04-06 Sold (Public Records) $63,800 Public Records

Property tax history

+3.0%/yr

Latest (2025): $1,858 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…