CashFlowRE
Sign in Sign up
1707 7th St NE
D- Composite 37.09
Why this score? — see what drove the D- 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
  • Cash flow +5.6/30.0
  • Rent growth +4.8/5.0
  • Livability +4.6/5.0
  • Schools +4.1/10.0
  • Condition / age +2.5/5.0
  • 1% rule +0.6/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$344,000

1707 7th St NE · Rochester, MN 55906
5 bd · 2.5 ba · 1,904 sqft · SingleFamily public records · 45 Days on market
Built 1957 6,240 sqft lot $181/sqft · 13% below area Est $495k · 30% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come tour this Bright, Spacious 5 Bedroom, 2 ½ Bath Rambler in a Great NE walking friendly neighborhood! Main Level Features 3 Bedrooms, 1 ½ tiled Baths, Open Kitchen with Cooking Island that seats 4, Beautiful Hardwood floors and renovated Sunroom that walks out to a Large Deck. Lower Level has 2 more Large Bedrooms, a renovated tiled Bath, spacious Family room and a Laundry room with a mini-Kitchen, making it Perfect for Comfortable Living! This home is Move-in-Ready with fresh paint, updates, new flooring, new light fixtures, Ring doorbell, Kinetico water system and more!. Only a few steps away from Quarry Hill Park with its Nature Center and 329 acres of fields and trails. Right on the Mayo bus-line. Schedule your showing today!

Key facts

  • Large deck
  • Renovated sunroom
  • Renovated tiled bath

Tags

OPEN KITCHENCOOKING ISLANDHARDWOOD FLOORSRENOVATED SUNROOMLARGE DECKRENOVATED TILED BATH

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 5-bed/2.5-bath single-family listed at $344k.

Deal economics

  • At list price, monthly cash flow is $-724 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $216k (37.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $192k (44.3% below list).
  • Recommended offer: $192k (44.3% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 92/100 on livability (#1 in MN, #27 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+.
  • Rochester Public School District (urban): math 40% / reading 51% proficiency, ranked #152 of 301 in MN (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+9.2%/yr); 218 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,267 units permitted in Olmsted County in 2024 (915 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 $10k of value loss. Plan a longer hold.
  • Olmsted County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($334k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 16y 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 $180k; list at $344k implies a 91% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1957 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $191,672 (44.3% 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 45 days. Have you received any prior offers? Is the seller open to a 44% concession, seller financing, or rate buy-down credit?
  3. Built in 1957 — 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. 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?
  6. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  7. 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.
  8. 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.
  9. 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
0.56%
Cap rate
3.77%
Cash-on-cash
-9.01%
DSCR
0.60
GRM
15.0

CMA / ARV

ARV (median comp)
$494,571
List price
$344,000
Delta
-30.44%
Verdict
UNDERPRICED
Comps
7 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-27.4%
Equity multiple
0.05×
Total profit
$-91,756
Equity at exit
$51,292
10-year hold
IRR
-14.2%
Equity multiple
0.03×
Total profit
$-93,371
Equity at exit
$29,743

Cash invested: $96,320 (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 55906

Home prices YoY
-33.0%
Rents YoY
9.2%
Active inventory
218
Price-to-rent
15.0×

Monthly cashflow live

Estimated rent
$1,917 medium interval (Pro) →
Mortgage (P&I)
$1,804
Tax from tax record
$290 /mo · $3,486/yr
Insurance
$143
HOA
$0
Vacancy / Maint / Mgmt
$403
Net cashflow
$-724

Break-even live

Break-even rent $2,833
Max offer price $216,173
Occupancy floor

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
$86,000
Closing costs
$10,320
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
832 21st Ave SE Unit 21 Rochester, MN 4.0 2.0 1240 $1,495 $1.21 44d 1 1.12mi
826 21st Ave SE Rochester, MN 4.0 2.0 1250 $1,508 $1.21 13d 11 1.12mi
1321 3rd Ave NW Rochester, MN 4.0 2.0 2320 $2,295 $0.99 13d 1 1.41mi

Listing history 11 events

  1. 2026-05-15
    status Pending 758-char remark
    Show marketing remark (758 chars)

    Come tour this Bright, Spacious 5 Bedroom, 2 ½ Bath Rambler in a Great NE walking friendly neighborhood! Main Level Features 3 Bedrooms, 1 ½ tiled Baths, Open Kitchen with Cooking Island that seats 4, Beautiful Hardwood floors and renovated Sunroom that walks out to a Large Deck. Lower Level has 2 more Large Bedrooms, a renovated tiled Bath, spacious Family room and a Laundry room with a mini-Kitchen, making it Perfect for Comfortable Living! This home is Move-in-Ready with fresh paint, updates, new flooring, new light fixtures, Ring doorbell, Kinetico water system and more!. Only a few steps away from Quarry Hill Park with its Nature Center and 329 acres of fields and trails. Right on the Mayo bus-line. Schedule your showing today!

  2. 2026-05-06
    historical Contingent - Inspection 758-char remark
    Show marketing remark (758 chars)

    Come tour this Bright, Spacious 5 Bedroom, 2 ½ Bath Rambler in a Great NE walking friendly neighborhood! Main Level Features 3 Bedrooms, 1 ½ tiled Baths, Open Kitchen with Cooking Island that seats 4, Beautiful Hardwood floors and renovated Sunroom that walks out to a Large Deck. Lower Level has 2 more Large Bedrooms, a renovated tiled Bath, spacious Family room and a Laundry room with a mini-Kitchen, making it Perfect for Comfortable Living! This home is Move-in-Ready with fresh paint, updates, new flooring, new light fixtures, Ring doorbell, Kinetico water system and more!. Only a few steps away from Quarry Hill Park with its Nature Center and 329 acres of fields and trails. Right on the Mayo bus-line. Schedule your showing today!

  3. 2026-04-25
    price $344,000 758-char remark
    Show marketing remark (758 chars)

    Come tour this Bright, Spacious 5 Bedroom, 2 ½ Bath Rambler in a Great NE walking friendly neighborhood! Main Level Features 3 Bedrooms, 1 ½ tiled Baths, Open Kitchen with Cooking Island that seats 4, Beautiful Hardwood floors and renovated Sunroom that walks out to a Large Deck. Lower Level has 2 more Large Bedrooms, a renovated tiled Bath, spacious Family room and a Laundry room with a mini-Kitchen, making it Perfect for Comfortable Living! This home is Move-in-Ready with fresh paint, updates, new flooring, new light fixtures, Ring doorbell, Kinetico water system and more!. Only a few steps away from Quarry Hill Park with its Nature Center and 329 acres of fields and trails. Right on the Mayo bus-line. Schedule your showing today!

  4. 2026-03-31
    listed $350,000 Active 758-char remark
    Show marketing remark (758 chars)

    Come tour this Bright, Spacious 5 Bedroom, 2 ½ Bath Rambler in a Great NE walking friendly neighborhood! Main Level Features 3 Bedrooms, 1 ½ tiled Baths, Open Kitchen with Cooking Island that seats 4, Beautiful Hardwood floors and renovated Sunroom that walks out to a Large Deck. Lower Level has 2 more Large Bedrooms, a renovated tiled Bath, spacious Family room and a Laundry room with a mini-Kitchen, making it Perfect for Comfortable Living! This home is Move-in-Ready with fresh paint, updates, new flooring, new light fixtures, Ring doorbell, Kinetico water system and more!. Only a few steps away from Quarry Hill Park with its Nature Center and 329 acres of fields and trails. Right on the Mayo bus-line. Schedule your showing today!

  5. 2016-08-17
    soldstatus $180,000
  6. 2010-05-04
    soldstatus $124,000
  7. 2010-04-26
    soldstatus $124,000 231-char remark
    Show marketing remark (231 chars)

    WOW! Don't miss this 3 bed, 2 bath ranch style home next to Quarry Hill Park. Steel siding, new roof, new furnace, water softner, hardwood floors, fenced in yard, & 3-season porch. One owner home, mint condition, move in ready.

  8. 2010-04-26
    soldstatus $124,000
    Show marketing remark (231 chars)

    WOW! Don't miss this 3 bed, 2 bath ranch style home next to Quarry Hill Park. Steel siding, new roof, new furnace, water softner, hardwood floors, fenced in yard, & 3-season porch. One owner home, mint condition, move in ready.

  9. 2010-03-23
    historical 231-char remark
    Show marketing remark (231 chars)

    WOW! Don't miss this 3 bed, 2 bath ranch style home next to Quarry Hill Park. Steel siding, new roof, new furnace, water softner, hardwood floors, fenced in yard, & 3-season porch. One owner home, mint condition, move in ready.

  10. 2010-01-27
    listed $134,900
    Show marketing remark (231 chars)

    WOW! Don't miss this 3 bed, 2 bath ranch style home next to Quarry Hill Park. Steel siding, new roof, new furnace, water softner, hardwood floors, fenced in yard, & 3-season porch. One owner home, mint condition, move in ready.

  11. 2010-01-27
    listed $134,900 231-char remark
    Show marketing remark (231 chars)

    WOW! Don't miss this 3 bed, 2 bath ranch style home next to Quarry Hill Park. Steel siding, new roof, new furnace, water softner, hardwood floors, fenced in yard, & 3-season porch. One owner home, mint condition, move in ready.

ⓘ 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
$3,486 · $290/mo
Projected year-2 tax
$3,669 · $306/mo
Expected delta
+$183/yr (+$15/mo · 5.3%)

ⓘ 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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°F today · 15 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
$23,001
− Mortgage interest
−$19,269
− Property taxes
−$3,486
− Insurance
−$1,720
− Repairs & maintenance
−$1,840
− Management
−$1,840
− Depreciation
−$10,007
Taxable loss
−$15,162
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,639
After-tax cash flow
$-5,044/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
Rochester Public School District
NCES district ID
2731800
Math proficiency
40% ▼ -10.00%
Reading proficiency
51% ▼ -4.00%
Median HH income
$66,540
Composite
40.6/100
National rank
#3695
State rank
#152 of 301 in MN

Livability — Rochester

Score
92/100
State rank
#1
US rank
#27

Category grades

Amenities A+ 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
Rochester, MN
County
Olmsted County · 135,035 people
City population
135,035
Metro
Rochester, MN
Population (ZIP)
20,437
Household income
$93,685
Rent vs Own
25.0% rent · 75.0% own
Severe rent burden
438.0

Population outlook (Olmsted County) Hauer SSP2

Today (2025)
165,999 people
By 2030
172,425 · +3.9%
By 2040
183,785 · +10.7%
By 2050
192,981 · +16.3%
By 2075
215,284 · +29.7%
By 2100
224,887 · +35.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Asian 8% Black 6% Two or more races 6% Hispanic / Latino 5%
Common ancestry
Portuguese 14% Romanian 3% Italian 2%
Foreign-born
11% · China, Canada
Languages at home
86% English-only · Spanish 3% Chinese 3% Other Asian/Pacific 2%

Political lean MEDSL · Olmsted

2024 margin
D (+10.7) · D 54.3% · R 43.6% · Other 2.1%
2008→2024 swing
+7.4pp toward D · 2008: 3.3pp · 2024: 10.7pp
All cycles
2024: D+10.7 2020: D+10.7 2016: D+0.8 2012: D+3.2 2008: D+3.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -124.46%
Current HPI
252.9003
Rent YoY
▲ 9.18%
Metro
Rochester, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+155.0% since first listed
11 events — show timeline
  • 2026-05-15 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-06 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-25 Price Changed $344,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-31 Listed $350,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-08-17 Sold (Public Records) $180,000 Public Records
  • 2010-05-04 Sold (Public Records) $124,000 Public Records
  • 2010-04-26 Sold (MLS) $124,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-04-26 Sold (MLS) $124,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-03-23 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2010-01-27 Listed $134,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-01-27 Listed $134,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+8.2%/yr

Latest (2025): $3,486 · +14.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…