CashFlowRE
Sign in Sign up
2244 Buckingham Ln
B Composite 72.77
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.4/10.0
  • Livability +4.1/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$68,000

2244 Buckingham Ln · Mounds View, MN 55112
3 bd · 2.0 ba · 1,216 sqft · SingleFamily · 124 Days on market
Built 1998 Fair condition $56/sqft · 75% below area ↓ 9% since listing

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

Listing remarks MLS

Welcome home to this well-maintained 3-bedroom, 2-bathroom single-wide mobile home located in the desirable Townsedge Terrace Mobile Home Community in Mounds View. This home features a functional open-concept layout with spacious living and dining areas, perfect for everyday living and entertaining. Enjoy the convenience of single-level living with no stairs and all bedrooms on one level, offering easy accessibility and comfort. The home includes a newer roof, providing peace of mind for years to come, along with a private storage shed for additional space. Situated in a quiet, well-kept community near shopping, dining, parks, and major roadways, this home offers an affordable housing opportunity in a great Mounds View location. Don’t miss your chance to own a move-in-ready home with space, convenience, and value.

Key facts

  • Newer roof
  • Great location
  • Single-level living

Tags

OPEN-CONCEPT LAYOUTSINGLE-LEVEL LIVINGNEWER ROOFPRIVATE STORAGE SHEDQUIET COMMUNITYGREAT LOCATION

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/2.0-bath single-family listed at $68k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $780 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $68k).
  • Recommended offer: $60k (12.0% below list) — sets the bar for market timing.
  • Cap rate 20.1% vs local median 3.2% in Mounds View — 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 82/100 on livability (#44 in MN, #1,223 nationally) — a professional / high-income tenant draw. Strengths: commute A+, housing A+, employment A; Watch: amenities F.
  • Mounds View Public School District (suburban): math 58% / reading 64% proficiency, ranked #30 of 301 in MN (top 10%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+4.1%/yr); 170 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,202 units permitted in Ramsey County in 2024 (880 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $470 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Ramsey County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 124 days — a 12% lower offer ($60k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $7k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $59,840 (12.0% below list)

Questions for the listing agent

  1. It's been on market 124 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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
2.33%
Cap rate
20.06%
Cash-on-cash
49.17%
DSCR
3.19
GRM
3.6

CMA / ARV

ARV (median comp)
$276,437
List price
$68,000
Delta
-75.40%
Verdict
UNDERPRICED
Comps
5 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.07% rent growth · sell at horizon

5-year hold
IRR
48.0%
Equity multiple
3.12×
Total profit
$40,411
Equity at exit
$10,139
10-year hold
IRR
54.1%
Equity multiple
6.59×
Total profit
$106,483
Equity at exit
$5,879

Cash invested: $19,040 (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 55112

Rents YoY
4.1%
Active inventory
170
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,582 high interval (Pro) →
Mortgage (P&I)
$357
Tax est. 1.5%
$85 /mo · $1,020/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$332
Net cashflow
$780

Break-even live

Break-even rent $595
Max offer price $68,000
Occupancy floor 46%

Sensitivity live

Price -10% $827 -5% $804 +0% $780 +5% $757 +10% $733
Rent -10% $655 -5% $718 +0% $780 +5% $843 +10% $905
Rate -1.0pp $814 -0.5pp $797 base $780 +0.5pp $762 +1.0pp $745

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
$17,000
Closing costs
$2,040
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7501 Greenfield Ave Saint Paul, MN 2.0 1.0 900 $1,497 $1.66 25d 1 0.99mi
2659 County Road H2 Mounds View, MN 1.0–2.0 1.0 825 $1,489 $1.80 5d 5 1.05mi
7635 Greenfield Ave St Paul, MN 1.0–2.0 1.0 925 $1,600 $1.73 45d 1 1.11mi
2300 County Road I Saint Paul, MN 1.0–2.0 1.0 950 $1,497 $1.58 11d 15 1.17mi
7639 Woodlawn Dr New Brighton, MN 1.0–2.0 1.0 900 $1,475 $1.64 45d 1 1.19mi
7664 Woodlawn Dr Unit 5 Mounds View, MN 2.0 1.0 900 $1,300 $1.44 45d 1 1.23mi
2657 Rice Creek Rd New Brighton, MN 2.0 1.0 967 $1,375 $1.42 5d 1 1.38mi

Listing history 7 events

  1. 2026-06-02
    status $68,000 Pending 124 DOM
  2. 2026-06-01
    days on market $68,000 Active 124 DOM
  3. 2026-05-31
    days on market $68,000 Active 123 DOM
  4. 2026-05-06
    price $68,000 833-char remark
    Show marketing remark (833 chars)

    Welcome home to this well-maintained 3-bedroom, 2-bathroom single-wide mobile home located in the desirable Townsedge Terrace Mobile Home Community in Mounds View. This home features a functional open-concept layout with spacious living and dining areas, perfect for everyday living and entertaining. Enjoy the convenience of single-level living with no stairs and all bedrooms on one level, offering easy accessibility and comfort. The home includes a newer roof, providing peace of mind for years to come, along with a private storage shed for additional space. Situated in a quiet, well-kept community near shopping, dining, parks, and major roadways, this home offers an affordable housing opportunity in a great Mounds View location. Don’t miss your chance to own a move-in-ready home with space, convenience, and value.

  5. 2026-04-16
    status Active 833-char remark
    Show marketing remark (833 chars)

    Welcome home to this well-maintained 3-bedroom, 2-bathroom single-wide mobile home located in the desirable Townsedge Terrace Mobile Home Community in Mounds View. This home features a functional open-concept layout with spacious living and dining areas, perfect for everyday living and entertaining. Enjoy the convenience of single-level living with no stairs and all bedrooms on one level, offering easy accessibility and comfort. The home includes a newer roof, providing peace of mind for years to come, along with a private storage shed for additional space. Situated in a quiet, well-kept community near shopping, dining, parks, and major roadways, this home offers an affordable housing opportunity in a great Mounds View location. Don’t miss your chance to own a move-in-ready home with space, convenience, and value.

  6. 2026-04-11
    historical Contingent - Third Party Approval 833-char remark
    Show marketing remark (833 chars)

    Welcome home to this well-maintained 3-bedroom, 2-bathroom single-wide mobile home located in the desirable Townsedge Terrace Mobile Home Community in Mounds View. This home features a functional open-concept layout with spacious living and dining areas, perfect for everyday living and entertaining. Enjoy the convenience of single-level living with no stairs and all bedrooms on one level, offering easy accessibility and comfort. The home includes a newer roof, providing peace of mind for years to come, along with a private storage shed for additional space. Situated in a quiet, well-kept community near shopping, dining, parks, and major roadways, this home offers an affordable housing opportunity in a great Mounds View location. Don’t miss your chance to own a move-in-ready home with space, convenience, and value.

  7. 2026-01-29
    listed $75,000 Active 833-char remark
    Show marketing remark (833 chars)

    Welcome home to this well-maintained 3-bedroom, 2-bathroom single-wide mobile home located in the desirable Townsedge Terrace Mobile Home Community in Mounds View. This home features a functional open-concept layout with spacious living and dining areas, perfect for everyday living and entertaining. Enjoy the convenience of single-level living with no stairs and all bedrooms on one level, offering easy accessibility and comfort. The home includes a newer roof, providing peace of mind for years to come, along with a private storage shed for additional space. Situated in a quiet, well-kept community near shopping, dining, parks, and major roadways, this home offers an affordable housing opportunity in a great Mounds View location. Don’t miss your chance to own a move-in-ready home with space, convenience, and value.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥101°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
$18,988
− Mortgage interest
−$3,809
− Property taxes
−$1,020
− Insurance
−$340
− Repairs & maintenance
−$1,519
− Management
−$1,519
− Depreciation
−$1,978
Taxable income
$8,802
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,113
After-tax cash flow
$7,249/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.

Condition & rehab AI · 1 photo

Fair 45/100 Moderate rehab

This single-wide mobile home requires moderate repairs to its exterior siding and snow removal, with potential for significant value increase through exterior updates and landscaping.

Repairs flagged

  • Major exterior siding — Weathered and snow-covered
  • Minor roof — Newer roof

Value-add opportunities

  • Both Exterior siding repair and painting — Enhances curb appeal and value
  • Both Snow removal and landscaping — Improves curb appeal and accessibility

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Weathered and snow-covered Major $15,000–50,000
roof · Newer roof Minor $500–3,000
Total estimated repair cost · 2 items $15,500–53,000

Value-add ROI direction

  • Both Exterior siding repair and painting — Enhances curb appeal and value
  • Both Snow removal and landscaping — Improves curb appeal and accessibility

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Mounds View Public School District
NCES district ID
2722950
Math proficiency
58% ▼ -9.00%
Reading proficiency
64% ▼ -3.00%
Median HH income
$72,492
Composite
54.04/100
National rank
#1390
State rank
#30 of 301 in MN

Livability — Mounds View

Score
82/100
State rank
#44
US rank
#1223

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mounds View, MN
County
Ramsey County · 542,837 people
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
45,346
Household income
$93,838
Rent vs Own
32.9% rent · 67.1% own
Severe rent burden
1134.0

Population outlook (Ramsey County) Hauer SSP2

Today (2025)
603,431 people
By 2030
636,459 · +5.5%
By 2040
700,596 · +16.1%
By 2050
765,819 · +26.9%
By 2075
929,297 · +54.0%
By 2100
1,053,924 · +74.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 9% Hispanic / Latino 9% Two or more races 8% Asian 7%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Portuguese 12% Romanian 5% Scottish 3%
Foreign-born
12% · Canada, China, Vietnam
Languages at home
84% English-only · Spanish 6% Other Asian/Pacific 3% Other Indo-European 1%

Political lean MEDSL · Ramsey

2024 margin
Solid D (+43.3) · D 70.5% · R 27.2% · Other 2.3%
2008→2024 swing
+9.4pp toward D · 2008: 33.9pp · 2024: 43.3pp
All cycles
2024: D+43.3 2020: D+45.4 2016: D+39.4 2012: D+35.3 2008: D+33.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -312.77%
Current HPI
254.5083
Rent YoY
▲ 4.07%
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

-9.3% since first listed
4 events — show timeline
  • 2026-05-06 Price Changed $68,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-16 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-11 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-29 Listed $75,000 NORTHSTARMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…