CashFlowRE
Sign in Sign up
714 S Oak St
B Composite 71.74
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 +5.1/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$54,500

714 S Oak St · Fergus Falls, MN 56537
3 bd · 1.0 ba · 1,264 sqft · SingleFamily public records · 11 Days on market
Built 1897 1,916 sqft lot

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

Listing remarks

Check out this cute 4 bedroom home featuring a large kitchen, open dining and living area, two main floor bedrooms, main floor laundry, and a large yard. This property also includes newer kitchen appliances, wood floors, and a spacious foyer. .. all it needs now is YOU!

Key facts

  • Wood floors
  • Main floor laundry
  • Large yard

Tags

LARGE KITCHENOPEN DINING AND LIVING AREAMAIN FLOOR LAUNDRYLARGE YARDNEWER KITCHEN APPLIANCESWOOD FLOORS

Property features AI

Finance

  • Other: Additional parcels included

Exterior

  • Parking: Detached or attached garage with 1 garage space
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; Entry level: main and upper half-levels
  • Construction: Foundation: Other
  • Exterior features: Metal exterior

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Window air conditioning units
  • Interior features: Partial basement; One and one-half levels

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/1.0-bath single-family listed at $54k.

Deal economics

  • At list price, monthly cash flow is $426 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $54k).
  • Cap rate 15.7% vs local median 3.3% in Fergus Falls — 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 83/100 on livability (#31 in MN, #969 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: employment D+, commute F.
  • Fergus Falls Public School District (town): math 59% / reading 61% proficiency, ranked #46 of 301 in MN (top 15%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 118 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 140 units permitted in Otter Tail County in 2024 (48 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $377 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $15k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 17y 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.

Risks & watch-outs

  • Watch-outs: property tax is 2.5% of price; built in 1897 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $54,500

Questions for the listing agent

  1. Built in 1897 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-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. 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
1.97%
Cap rate
15.68%
Cash-on-cash
33.51%
DSCR
2.49
GRM
4.2

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
28.8%
Equity multiple
2.20×
Total profit
$18,353
Equity at exit
$8,126
10-year hold
IRR
36.2%
Equity multiple
4.35×
Total profit
$51,109
Equity at exit
$4,712

Cash invested: $15,260 (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 56537

Home prices YoY
-28.5%
Active inventory
118
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,075 medium interval (Pro) →
Mortgage (P&I)
$286
Tax from tax record
$114 /mo · $1,374/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$426

Break-even live

Break-even rent $535
Max offer price $54,500
Occupancy floor 55%

Sensitivity live

Price -10% $457 -5% $442 +0% $426 +5% $411 +10% $395
Rent -10% $341 -5% $384 +0% $426 +5% $469 +10% $511
Rate -1.0pp $454 -0.5pp $440 base $426 +0.5pp $412 +1.0pp $398

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
$13,625
Closing costs
$1,635
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
816 W Laurel St Fergus Falls, MN 1.0–2.0 1.0 765 $900 $1.18 22d 4 0.84mi
1004 Union Ave Unit 11 Fergus Falls, MN 2.0 1.0 925 $995 $1.08 44d 1 1.15mi
623 W Fir Ave Fergus Falls, MN 1.0–2.0 1.0 922 $1,160 $1.26 22d 1 1.34mi

Listing history 22 events

  1. 2026-05-16
    listed $54,500 Active
  2. 2025-10-13
    historical
  3. 2025-09-12
    price $54,900
  4. 2025-08-28
    price $64,900
  5. 2025-08-15
    price $74,900
  6. 2025-08-07
    listed $79,900 Active
  7. 2025-08-04
    historical
  8. 2025-07-18
    price $89,900
  9. 2025-07-15
    listed $99,900 Active
  10. 2016-09-01
    soldstatus $59,900
  11. 2016-09-01
    soldstatus $63,000
  12. 2016-08-30
    soldstatus $63,000
  13. 2015-11-17
    listed $66,500
  14. 2010-02-01
    soldstatus $59,900
  15. 2010-02-01
    soldstatus $59,900
  16. 2010-01-08
    listed $59,900
  17. 2009-12-30
    soldstatus $40,000
  18. 2009-12-30
    soldstatus $40,000
  19. 2009-08-17
    listed $64,900
  20. 2009-08-04
    soldstatus $50,000
  21. 2009-08-03
    soldstatus $50,000
  22. 2009-06-01
    listed $55,000

ⓘ 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
$1,374 · $114/mo
Projected year-2 tax
$1,374 · $114/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 4/10 Moderate 20% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥95°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$12,898
− Mortgage interest
−$3,053
− Property taxes
−$1,374
− Insurance
−$272
− Repairs & maintenance
−$1,032
− Management
−$1,032
− Depreciation
−$1,585
Taxable income
$4,550
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,092
After-tax cash flow
$4,021/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
Fergus Falls Public School District
NCES district ID
2711880
Math proficiency
59% ▬ 0.00%
Reading proficiency
61% ▼ -4.00%
Median HH income
$48,044
Composite
50.89/100
National rank
#1790
State rank
#46 of 301 in MN

Livability — Fergus Falls

Score
83/100
State rank
#31
US rank
#969

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fergus Falls, MN
County
Otter Tail County · 19,856 people
City population
19,856
Metro
Fergus Falls, MN
Population (ZIP)
19,856
Household income
$65,473
Rent vs Own
28.7% rent · 71.3% own
Severe rent burden
420.0

Population outlook (Otter Tail County) Hauer SSP2

Today (2025)
58,183 people
By 2030
58,267 · +0.1%
By 2040
57,999 · -0.3%
By 2050
57,183 · -1.7%
By 2075
57,638 · -0.9%
By 2100
54,697 · -6.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 2% Asian 2% Black 1%
Common ancestry
Portuguese 29% Lithuanian 4% Romanian 2%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Otter Tail

2024 margin
Solid R (+34.2) · D 32.1% · R 66.3% · Other 1.6%
2008→2024 swing
-21.3pp toward R · 2008: -12.9pp · 2024: -34.2pp
All cycles
2024: R+34.2 2020: R+32.5 2016: R+35.9 2012: R+21.2 2008: R+12.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -81.58%
Current HPI
204.9606
Rent YoY
Metro
Fergus Falls, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

-0.9% since first listed
22 events — show timeline
  • 2026-05-16 Listed $54,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-13 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-09-12 Price Changed $54,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-28 Price Changed $64,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-15 Price Changed $74,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-07 Listed $79,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-04 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-07-18 Price Changed $89,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-07-15 Listed $99,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-09-01 Sold (Public Records) $63,000 Public Records
  • 2016-09-01 Sold (Public Records) $59,900 Public Records
  • 2016-08-30 Sold (MLS) $63,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2015-11-17 Listed $66,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-02-01 Sold (Public Records) $59,900 Public Records
  • 2010-02-01 Sold (MLS) $59,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-01-08 Listed $59,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-12-30 Sold (Public Records) $40,000 Public Records
  • 2009-12-30 Sold (MLS) $40,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-08-17 Listed $64,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-08-04 Sold (Public Records) $50,000 Public Records
  • 2009-08-03 Sold (MLS) $50,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-06-01 Listed $55,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+6.3%/yr

Latest (2025): $1,374 · -13.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…