CashFlowRE
Sign in Sign up
210 E Ciro St
C- Composite 52.97
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).

  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • Cash flow +9.8/30.0
  • Schools +3.9/10.0
  • Livability +3.8/5.0
  • 1% rule +2.8/10.0
  • DSCR +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$185,000

210 E Ciro St · Truman, MN 56088
4 bd · 2.0 ba · 2,520 sqft · SingleFamily public records · 36 Days on market
Built 1918 0.30 ac lot $73/sqft · 8% below area Est $239k · 23% under

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

Listing remarks

This beautifully cared-for stucco 2.25-story home blends classic craftsmanship with thoughtful modern upgrades. Rich wood trim throughout adds warmth and character, while a smart layout of multi-functional rooms offer flexibility for living, working, and gathering. The home features 4 bedrooms and 3 bathrooms; the main including updates of a whirlpool tub and heated floor for year-round comfort. A freshly insulated attic boost efficiency, and the trim has been fully wrapped, eliminating the need for repainting and reducing long-term maintenance. A durable metal roof provides peace of mind, and a radon elimination system adds an extra layer of safety. Outside, the exceptional yard offers roo

Key facts

  • Smart layout
  • Heated floor
  • Rich wood trim

Tags

RICH WOOD TRIMSMART LAYOUTWHIRLPOOL TUBHEATED FLOORFRESHLY INSULATED ATTICFULLY WRAPPED TRIM

Property features AI

Exterior

  • Parking: Concrete parking
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; More than 2 stories; Poured concrete foundation
  • Construction: Poured concrete foundation (840 foundation area)
  • Exterior features: Stucco exterior

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: One three-quarter bath; One half bath; One quarter bath
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Finished basement; One fireplace

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 $185k.

Deal economics

  • At list price, monthly cash flow is $-120 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $164k (11.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $144k (22.4% below list).
  • Recommended offer: $144k (22.4% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 76/100 on livability (#150 in MN, #3,331 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools C-, amenities F, commute F.
  • Truman Public School District (rural): math 30% / reading 55% proficiency, ranked #343 of 467 in MN (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 16 active listings in the ZIP; 19 units permitted in Martin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • Martin County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($179k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1918 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $143,545 (22.4% 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. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Built in 1918 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.78%
Cap rate
5.51%
Cash-on-cash
-2.78%
DSCR
0.88
GRM
10.7

CMA / ARV

ARV (median comp)
$238,792
List price
$185,000
Delta
-22.53%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.3%
Equity multiple
2.80×
Total profit
$93,115
Equity at exit
$166,663
10-year hold
IRR
20.0%
Equity multiple
6.41×
Total profit
$280,236
Equity at exit
$359,414

Cash invested: $51,800 (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 56088

Home prices YoY
6.4%
Active inventory
16
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$1,435 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$207 /mo · $2,482/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$-120

Break-even live

Break-even rent $1,587
Max offer price $163,789
Occupancy floor

Sensitivity live

Price -10% $-15 -5% $-68 +0% $-120 +5% $-172 +10% $-225
Rent -10% $-233 -5% $-177 +0% $-120 +5% $-63 +10% $-7
Rate -1.0pp $-27 -0.5pp $-73 base $-120 +0.5pp $-168 +1.0pp $-217

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
$46,250
Closing costs
$5,550
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 17 events

  1. 2026-06-21
    days on market $185,000 Active 36 DOM
  2. 2026-06-18
    days on market $185,000 Active 34 DOM
  3. 2026-06-17
    days on market $185,000 Active 33 DOM
  4. 2026-06-16
    days on market $185,000 Active 32 DOM
  5. 2026-06-15
    days on market $185,000 Active 31 DOM
  6. 2026-06-13
    days on market $185,000 Active 29 DOM
  7. 2026-06-12
    days on market $185,000 Active 28 DOM
  8. 2026-06-09
    days on market $185,000 Active 25 DOM
  9. 2026-06-08
    days on market $185,000 Active 24 DOM
  10. 2026-06-07
    days on market $185,000 Active 23 DOM
  11. 2026-06-05
    days on market $185,000 Active 21 DOM
  12. 2026-06-04
    days on market $185,000 Active 19 DOM
  13. 2026-06-02
    days on market $185,000 Active 18 DOM
  14. 2026-06-01
    days on market $185,000 Active 17 DOM
  15. 2026-05-31
    days on market $185,000 Active 16 DOM
  16. 2026-05-31
    days on market $185,000 Active 15 DOM
  17. 2026-05-15
    listed $185,000 Active 880-char remark

ⓘ 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
$2,482 · $207/mo
Projected year-2 tax
$2,482 · $207/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 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°F today · 15 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
$17,225
− Mortgage interest
−$10,363
− Property taxes
−$2,482
− Insurance
−$925
− Repairs & maintenance
−$1,378
− Management
−$1,378
− Depreciation
−$5,382
Taxable loss
−$4,682
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,124
After-tax cash flow
$-317/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
Truman Public School District
NCES district ID
2740680
Math proficiency
30% ▼ -10.00%
Reading proficiency
55% ▲ 10.00%
Median HH income
$51,077
Composite
38.94/100
National rank
#8312
State rank
#343 of 467 in MN

Livability — Truman

Score
76/100
State rank
#150
US rank
#3331

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Truman, MN
Population (ZIP)
2,063

Population outlook (Martin County) Hauer SSP2

Today (2025)
18,583 people
By 2030
17,814 · -4.1%
By 2040
16,312 · -12.2%
By 2050
15,021 · -19.2%
By 2075
13,025 · -29.9%
By 2100
11,311 · -39.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Portuguese 9% Romanian 5% Scottish 3%
Foreign-born
4% · Canada
Languages at home
95% English-only · Other Indo-European 3% Spanish 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Martin

2024 margin
Solid R (+39.7) · D 29.5% · R 69.1% · Other 1.4%
2008→2024 swing
-24.4pp toward R · 2008: -15.2pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+37.9 2016: R+41.4 2012: R+23.8 2008: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 16.26%
Current HPI
271.5076
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

1 event — show timeline
  • 2026-05-15 Listed $185,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+11.4%/yr

Latest (2025): $2,482 · +15.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…