CashFlowRE
Sign in Sign up
807 Park St
C+ Composite 62.62
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 +21.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.2/10.0
  • Schools +4.7/10.0
  • Livability +4.0/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

807 Park St · Anoka, MN 55303
4 bd · 2.0 ba · 2,109 sqft · SingleFamily public records · 45 Days on market
Built 1899 0.38 ac lot $118/sqft · 40% below area Est $414k · 40% under

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

Listing remarks MLS

FANTASTIC home in great Anoka location! Nice kitchen with many custom cabinets. Spacious and open floor plan, freshly painted and newer carpet throughout. Large rooms. Shows great, a must see, priced to sell!

Key facts

  • Large deep lot
  • Newer roof
  • 0.38 acre lot

Tags

LARGE DEEP LOTNEWER ROOFMAINTENANCE FREE SIDINGEXTERIOR IMPROVEMENTSFLEXIBLE LIVING SPACEPRIME DOWNTOWN LOCATION

Property features AI

Finance

  • Financial info: FHA financing available

Exterior

  • Parking: Asphalt parking
  • Utilities: City water (connected); City sewer (connected); Natural gas
  • Home design: Residential property; Two levels
  • Construction: Stone foundation
  • Exterior features: Vinyl exterior; Porch; Lot dimensions approximately 66 x 250

Interior

  • Kitchen: Kitchen (13 x 12); Kitchen window
  • Bedrooms: 4 bedrooms (bedroom locations: Main and Upper levels indicated); Bedroom sizes include 13 x 11, 13 x 13, 13 x 10, 10 x 9
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Partial, unfinished basement; Family room; Living room; Flex room; Porch; Kitchen window
  • Laundry & utility: Upper-level laundry (13 x 10)

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 $250k.

Deal economics

  • At list price, monthly cash flow is $352 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $242k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 3.4% in Anoka — 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 79/100 on livability (#102 in MN, #2,300 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, cost of living B+; Watch: amenities D+, health & safety F.
  • Anoka-Hennepin Public School District (suburban): math 49% / reading 55% proficiency, ranked #71 of 301 in MN (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Franklin Elementary (math 47% / reading 52%, grade D, #423 of 857 statewide, top 55%, 331 students, 66% FRL); Anoka Middle School For The Arts (math 39% / reading 44%, grade F, #138 of 258 statewide, top 55%, 1,678 students, 44% FRL); Anoka High School (math 26% / reading 63%, grade F, #189 of 471 statewide, top 44%, 2,322 students, 36% FRL) — zoned schools average 49% FRL vs 24% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.3%/yr); 346 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,083 units permitted in Anoka County in 2024 (134 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 $7k of value loss. Plan a longer hold.
  • Anoka County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 20y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $119k; list at $250k implies a 110% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1899 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $242,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1899 — 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. 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.
  5. 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.
  6. 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
1.02%
Cap rate
7.98%
Cash-on-cash
6.04%
DSCR
1.27
GRM
8.1

CMA / ARV

ARV (median comp)
$413,548
List price
$249,900
Delta
-39.57%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
318 Rice St 0.61mi 4/2.0 2,042 (-3%) 18mo $450,000 $220 51

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 · 4.31% rent growth · sell at horizon

5-year hold
IRR
-5.6%
Equity multiple
0.79×
Total profit
$-14,643
Equity at exit
$37,261
10-year hold
IRR
5.6%
Equity multiple
1.44×
Total profit
$30,546
Equity at exit
$21,607

Cash invested: $69,972 (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 55303

Rents YoY
4.3%
Active inventory
346
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$2,559 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$255 /mo · $3,055/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$537
Net cashflow
$352

Break-even live

Break-even rent $2,113
Max offer price $249,900
Occupancy floor 81%

Sensitivity live

Price -10% $494 -5% $423 +0% $352 +5% $281 +10% $211
Rent -10% $150 -5% $251 +0% $352 +5% $453 +10% $554
Rate -1.0pp $478 -0.5pp $416 base $352 +0.5pp $287 +1.0pp $222

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
$62,475
Closing costs
$7,497
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
13470 Linwood Forest Cir Champlin, MN 4.0 3.0 1700 $2,250 $1.32 45d 1 0.78mi
220 E River Pkwy Champlin, MN 1.0–3.0 1.0–2.0 1079 $3,347 $3.10 0d 15 1.07mi
3421 Placer Ave Anoka, MN 4.0 2.0 1628 $2,650 $1.63 25d 1 1.21mi

Listing history 37 events

  1. 2026-06-21
    days on market $249,900 Active 45 DOM
  2. 2026-06-18
    days on market $249,900 Active 42 DOM
  3. 2026-06-17
    days on market $249,900 Active 41 DOM
  4. 2026-06-16
    days on market $249,900 Active 40 DOM
  5. 2026-06-15
    pricedays on market $249,900 Active 39 DOM
  6. 2026-06-13
    days on market $259,900 Active 37 DOM
  7. 2026-06-13
    days on market $259,900 Active 36 DOM
  8. 2026-06-09
    days on market $259,900 Active 33 DOM
  9. 2026-06-08
    days on market $259,900 Active 32 DOM
  10. 2026-06-07
    days on market $259,900 Active 31 DOM
  11. 2026-06-04
    days on market $259,900 Active 28 DOM
  12. 2026-06-03
    days on market $259,900 Active 27 DOM
  13. 2026-06-02
    days on market $259,900 Active 26 DOM
  14. 2026-06-01
    days on market $259,900 Active 25 DOM
  15. 2026-05-31
    days on market $259,900 Active 24 DOM
  16. 2026-05-15
    historical Contingent - Inspection 847-char remark
  17. 2026-05-07
    listed $269,900 Active 847-char remark
  18. 2011-04-08
    soldstatus $119,000 210-char remark
    Show marketing remark (210 chars)

    FANTASTIC home in great Anoka location! Nice kitchen with many custom cabinets. Spacious and open floor plan, freshly painted and newer carpet throughout. Large rooms. Shows great, a must see, priced to sell!

  19. 2011-02-11
    historical 210-char remark
    Show marketing remark (210 chars)

    FANTASTIC home in great Anoka location! Nice kitchen with many custom cabinets. Spacious and open floor plan, freshly painted and newer carpet throughout. Large rooms. Shows great, a must see, priced to sell!

  20. 2011-01-26
    listed $116,910 210-char remark
    Show marketing remark (210 chars)

    FANTASTIC home in great Anoka location! Nice kitchen with many custom cabinets. Spacious and open floor plan, freshly painted and newer carpet throughout. Large rooms. Shows great, a must see, priced to sell!

  21. 2011-01-11
    historical
  22. 2010-12-02
    listed $1
  23. 2010-11-13
    historical
  24. 2010-05-11
    listed $129,900
  25. 2010-05-10
    historical
  26. 2010-03-30
    listed $157,900
  27. 2007-12-28
    historical
  28. 2007-11-08
    historical
  29. 2007-11-08
    listed $244,999
  30. 2007-10-09
    listed $234,999
  31. 2007-04-05
    soldstatus $113,000
  32. 2007-02-13
    historical
  33. 2006-10-01
    listed $114,900
  34. 2006-09-14
    historical
  35. 2006-07-19
    listed $218,000
  36. 2006-06-15
    historical
  37. 2006-05-15
    listed $219,899

ⓘ 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
$3,055 · $255/mo
Projected year-2 tax
$3,055 · $255/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 6/10 Major FEMA zone X (unshaded) · 66% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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 2 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
$30,705
− Mortgage interest
−$13,998
− Property taxes
−$3,055
− Insurance
−$1,250
− Repairs & maintenance
−$2,456
− Management
−$2,456
− Depreciation
−$7,270
Taxable income
$220
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$53
After-tax cash flow
$4,174/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
Anoka-Hennepin Public School District
NCES district ID
2703180
Math proficiency
49% ▼ -14.00%
Reading proficiency
55% ▼ -10.00%
Median HH income
$73,837
Composite
46.7/100
National rank
#2400
State rank
#71 of 301 in MN

Livability — Anoka

Score
79/100
State rank
#102
US rank
#2300

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anoka, MN
County
Anoka County · 277,116 people
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
52,614
Household income
$102,986
Rent vs Own
24.2% rent · 75.8% own
Severe rent burden
1060.0

Population outlook (Anoka County) Hauer SSP2

Today (2025)
375,223 people
By 2030
387,850 · +3.4%
By 2040
407,239 · +8.5%
By 2050
417,541 · +11.3%
By 2075
448,447 · +19.5%
By 2100
464,954 · +23.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Black 7% Two or more races 6% Hispanic / Latino 4% Asian 3%
Common ancestry
Portuguese 12% Romanian 5% Lithuanian 4%
Foreign-born
7% · Canada, South Korea, Vietnam
Languages at home
92% English-only · Other Asian/Pacific 2% Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · Anoka

2024 margin
Toss-up / Even · D 46.6% · R 51.0% · Other 2.4%
2008→2024 swing
-2.0pp toward R · 2008: -2.4pp · 2024: -4.4pp
All cycles
2024: R+4.4 2020: R+1.9 2016: R+9.7 2012: R+2.6 2008: R+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -273.26%
Current HPI
251.4034
Rent YoY
▲ 4.31%
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

+13.6% since first listed
25 events — show timeline
  • 2026-06-14 Price Changed $249,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-21 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-21 Price Changed $259,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-15 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-07 Listed $269,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-04-08 Sold (MLS) $119,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-02-11 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2011-01-26 Listed $116,910 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-01-11 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2010-12-02 Listed $1 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-11-13 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2010-05-11 Listed $129,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-05-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2010-03-30 Listed $157,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-12-28 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2007-11-08 Listed $244,999 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-11-08 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2007-10-09 Listed $234,999 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-04-05 Sold (MLS) $113,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-02-13 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-10-01 Listed $114,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-09-14 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-07-19 Listed $218,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-06-15 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-05-15 Listed $219,899 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+2.8%/yr

Latest (2026): $3,055 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…