CashFlowRE
Sign in Sign up
131 E Schlieman Ave
B- Composite 69.75
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 +3.7/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$62,500

131 E Schlieman Ave · Appleton, MN 56208
2 bd · 1.0 ba · 1,002 sqft · SingleFamily · 68 Days on market
Built 1905 609 sqft lot

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

Listing remarks MLS

Affordable opportunity in the heart of Appleton! This 2-bedroom, 1-bath home offers convenient main floor living along with a 2-car garage for added storage and functionality. The home sits on a smaller lot in a quiet small-town setting, making it a great option for those looking for a manageable property with less upkeep. Inside, you'll find a functional layout with all essential space, or additional living area. This property does need some repairs, but presents a strong opportunity for investors or buyers looking to build equity. Whether you're searching for your first home at an affordable price point or your next investment property, this home offers solid potential.

Key facts

  • 2 garage spots
  • Built 1905
  • Listed 68 days

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 2-bed/1.0-bath single-family listed at $62k.

Deal economics

  • At list price, monthly cash flow is $278 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($935 rent vs $62k).
  • Recommended offer: $59k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#310 in MN) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools C-, amenities F, commute F.
  • Lac Qui Parle Valley School District (rural): math 44% / reading 44% proficiency, ranked #193 of 301 in MN (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 17 active listings in the ZIP; 15 units permitted in Swift County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $432 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Swift County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 23y 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 $24k; list at $62k implies a 160% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1905 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $58,750 (6.0% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1905 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
1.50%
Cap rate
11.63%
Cash-on-cash
19.06%
DSCR
1.85
GRM
5.6

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
11.0%
Equity multiple
1.43×
Total profit
$7,604
Equity at exit
$9,319
10-year hold
IRR
20.0%
Equity multiple
2.69×
Total profit
$29,542
Equity at exit
$5,404

Cash invested: $17,500 (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 56208

Home prices YoY
-8.7%
Active inventory
17
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$935 medium interval (Pro) →
Mortgage (P&I)
$328
Tax from tax record
$107 /mo · $1,288/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$196
Net cashflow
$278

Break-even live

Break-even rent $584
Max offer price $62,500
Occupancy floor 65%

Sensitivity live

Price -10% $313 -5% $296 +0% $278 +5% $260 +10% $243
Rent -10% $204 -5% $241 +0% $278 +5% $315 +10% $352
Rate -1.0pp $309 -0.5pp $294 base $278 +0.5pp $262 +1.0pp $245

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
$15,625
Closing costs
$1,875
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 25 events

  1. 2026-06-21
    days on market $62,500 Active 68 DOM
  2. 2026-06-18
    days on market $62,500 Active 66 DOM
  3. 2026-06-17
    days on market $62,500 Active 65 DOM
  4. 2026-06-16
    days on market $62,500 Active 64 DOM
  5. 2026-06-15
    days on market $62,500 Active 63 DOM
  6. 2026-06-13
    days on market $62,500 Active 61 DOM
  7. 2026-06-12
    days on market $62,500 Active 60 DOM
  8. 2026-06-09
    days on market $62,500 Active 57 DOM
  9. 2026-06-08
    days on market $62,500 Active 56 DOM
  10. 2026-06-07
    days on market $62,500 Active 55 DOM
  11. 2026-06-07
    days on market $62,500 Active 54 DOM
  12. 2026-06-04
    days on market $62,500 Active 51 DOM
  13. 2026-06-02
    days on market $62,500 Active 50 DOM
  14. 2026-06-01
    days on market $62,500 Active 49 DOM
  15. 2026-05-31
    days on market $62,500 Active 48 DOM
  16. 2026-05-31
    days on market $62,500 Active 47 DOM
  17. 2026-05-01
    status Active 684-char remark
    Show marketing remark (684 chars)

    Affordable opportunity in the heart of Appleton! This 2-bedroom, 1-bath home offers convenient main floor living along with a 2-car garage for added storage and functionality. The home sits on a smaller lot in a quiet small-town setting, making it a great option for those looking for a manageable property with less upkeep. Inside, you'll find a functional layout with all essential space, or additional living area. This property does need some repairs, but presents a strong opportunity for investors or buyers looking to build equity. Whether you're searching for your first home at an affordable price point or your next investment property, this home offers solid potential.

  18. 2026-04-25
    historical 684-char remark
    Show marketing remark (684 chars)

    Affordable opportunity in the heart of Appleton! This 2-bedroom, 1-bath home offers convenient main floor living along with a 2-car garage for added storage and functionality. The home sits on a smaller lot in a quiet small-town setting, making it a great option for those looking for a manageable property with less upkeep. Inside, you'll find a functional layout with all essential space, or additional living area. This property does need some repairs, but presents a strong opportunity for investors or buyers looking to build equity. Whether you're searching for your first home at an affordable price point or your next investment property, this home offers solid potential.

  19. 2026-04-08
    listed $62,500 Active 684-char remark
    Show marketing remark (684 chars)

    Affordable opportunity in the heart of Appleton! This 2-bedroom, 1-bath home offers convenient main floor living along with a 2-car garage for added storage and functionality. The home sits on a smaller lot in a quiet small-town setting, making it a great option for those looking for a manageable property with less upkeep. Inside, you'll find a functional layout with all essential space, or additional living area. This property does need some repairs, but presents a strong opportunity for investors or buyers looking to build equity. Whether you're searching for your first home at an affordable price point or your next investment property, this home offers solid potential.

  20. 2007-11-07
    historical
  21. 2007-05-07
    listed $24,900
  22. 2007-05-07
    listed $24,900
  23. 2003-12-19
    soldstatus $24,000
  24. 2003-12-17
    historical
  25. 2003-06-09
    listed $29,900

ⓘ 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
$1,288 · $107/mo
Projected year-2 tax
$1,288 · $107/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 FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°F today · 13 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
$11,226
− Mortgage interest
−$3,501
− Property taxes
−$1,288
− Insurance
−$312
− Repairs & maintenance
−$898
− Management
−$898
− Depreciation
−$1,818
Taxable income
$2,510
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$602
After-tax cash flow
$2,732/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
Lac Qui Parle Valley School District
NCES district ID
2700125
Math proficiency
44% ▼ -14.00%
Reading proficiency
44% ▼ -9.00%
Median HH income
$44,760
Composite
37.32/100
National rank
#4444
State rank
#193 of 301 in MN

Livability — Appleton

Score
71/100
State rank
#310
US rank
#6825

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Appleton, MN
Population (ZIP)
2,097

Population outlook (Swift County) Hauer SSP2

Today (2025)
8,635 people
By 2030
8,257 · -4.4%
By 2040
7,528 · -12.8%
By 2050
6,891 · -20.2%
By 2075
5,879 · -31.9%
By 2100
5,045 · -41.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 7% Hispanic / Latino 4% Pacific Islander 3%
Common ancestry
Portuguese 39% Romanian 3% Lithuanian 2%
Foreign-born
2% · Canada
Languages at home
94% English-only · Other Asian/Pacific 3% Spanish 2% German/W. Germanic 1%

Political lean MEDSL · Swift

2024 margin
Solid R (+34.2) · D 32.1% · R 66.3% · Other 1.6%
2008→2024 swing
-47.9pp toward R · 2008: 13.8pp · 2024: -34.2pp
All cycles
2024: R+34.2 2020: R+29.5 2016: R+25.8 2012: D+9.9 2008: D+13.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -12.19%
Current HPI
128.68
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

+109.0% since first listed
9 events — show timeline
  • 2026-05-01 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-25 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-08 Listed $62,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-11-07 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2007-05-07 Listed $24,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-05-07 Listed $24,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-12-19 Sold (MLS) $24,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-12-17 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2003-06-09 Listed $29,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+13.2%/yr

Latest (2025): $1,288 · +35.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…