CashFlowRE
Sign in Sign up
905 9th Ave SW
C+ Composite 63.67
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).

  • Cash flow +22.7/30.0
  • ARV discount +14.3/15.0
  • DSCR +7.3/10.0
  • 1% rule +5.4/10.0
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,000

905 9th Ave SW · Austin, MN 55912
3 bd · 2.0 ba · 1,239 sqft · Other public records · 4 Days on market
Built 1937 5,009 sqft lot $104/sqft · 10% above area Est $152k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This inviting 1½-story home offers 3 bedrooms and 2 bathrooms with a flexible layout and comfortable living spaces. Enjoy outdoor living on the deck, perfect for relaxing or entertaining. The partially finished basement provides extra space for a family room, home office, or hobby area. Ideally located within walking distance to a city park and public trail, this home combines everyday convenience with easy access to outdoor recreation.

Key facts

  • Outdoor living
  • 5,009 sq ft lot
  • Garage

Tags

OUTDOOR LIVINGPARTIALLY FINISHED BASEMENTWALKING DISTANCE TO CITY PARK

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 other listed at $129k.

Deal economics

  • At list price, monthly cash flow is $222 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $129k).
  • Cap rate 8.4% vs local median 4.5% in Austin — 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 80/100 on livability (#77 in MN, #1,829 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, commute F.
  • Austin Public School District (town): math 24% / reading 34% proficiency, ranked #267 of 301 in MN (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+11.6%/yr); 188 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 53 units permitted in Mower County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $892 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $36k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 25y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $129k implies a 222% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1937 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $129,000

Questions for the listing agent

  1. Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.04%
Cap rate
8.36%
Cash-on-cash
7.37%
DSCR
1.33
GRM
8.0

CMA / ARV

ARV (median comp)
$151,878
List price
$129,000
Delta
-15.06%
Verdict
UNDERPRICED
Comps
5 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$329
Equity at exit
$19,234
10-year hold
IRR
14.3%
Equity multiple
2.41×
Total profit
$50,841
Equity at exit
$11,154

Cash invested: $36,120 (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 55912

Home prices YoY
-34.4%
Rents YoY
11.6%
Active inventory
188
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,347 high interval (Pro) →
Mortgage (P&I)
$676
Tax from tax record
$112 /mo · $1,350/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$283
Net cashflow
$222

Break-even live

Break-even rent $1,067
Max offer price $129,000
Occupancy floor 79%

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
$32,250
Closing costs
$3,870
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
401 2nd Ave SW Unit 102 Austin, MN 3.0 1.0 780 $1,025 $1.31 43d 1 0.55mi
800 8th Ave SE Austin, MN 3.0 1.0 842 $1,600 $1.90 43d 1 0.97mi
609 11th St NW Austin, MN 2.0 2.0 925 $1,300 $1.41 43d 1 0.98mi
600 14th St NW Apt 6 Austin, MN 2.0 1.0 700 $995 $1.42 43d 1 1.01mi
704 1st Dr NW Austin, MN 3.0 1.0–2.0 981 $2,514 $2.56 43d 96 1.10mi
900 14th St NW Austin, MN 2.0 1.0 518 $1,050 $2.03 43d 18 1.21mi
202 11th Ave NW Unit 602 Austin, MN 2.0 1.0 1000 $950 $0.95 43d 1 1.40mi
1204 1st Ave NE Austin, MN 3.0 2.0 1200 $1,600 $1.33 43d 1 1.50mi

Listing history 32 events

  1. 2026-06-19
    days on market $129,000 Active 4 DOM
  2. 2026-06-18
    days on market $129,000 Active 3 DOM
  3. 2026-06-17
    days on market $129,000 Active 2 DOM
  4. 2026-06-16
    days on marketlisting id $129,000 Active 1 DOM
  5. 2026-06-15
    days on market $129,000 Active 164 DOM
  6. 2026-06-14
    days on market $129,000 Active 162 DOM
  7. 2026-06-12
    days on market $129,000 Active 161 DOM
  8. 2026-06-09
    days on market $129,000 Active 158 DOM
  9. 2026-06-08
    days on market $129,000 Active 157 DOM
  10. 2026-06-07
    days on market $129,000 Active 156 DOM
  11. 2026-06-05
    days on market $129,000 Active 153 DOM
  12. 2026-06-02
    days on market $129,000 Active 151 DOM
  13. 2026-06-01
    days on market $129,000 Active 150 DOM
  14. 2026-05-31
    days on market $129,000 Active 149 DOM
  15. 2026-05-30
    days on market $129,000 Active 148 DOM
  16. 2026-05-15
    price $129,000 447-char remark
    Show marketing remark (447 chars)

    This inviting 1½-story home offers 3 bedrooms and 2 bathrooms with a flexible layout and comfortable living spaces. Enjoy outdoor living on the deck, perfect for relaxing or entertaining. The partially finished basement provides extra space for a family room, home office, or hobby area. Ideally located within walking distance to a city park and public trail, this home combines everyday convenience with easy access to outdoor recreation.

  17. 2026-03-24
    price $134,000 447-char remark
    Show marketing remark (447 chars)

    This inviting 1½-story home offers 3 bedrooms and 2 bathrooms with a flexible layout and comfortable living spaces. Enjoy outdoor living on the deck, perfect for relaxing or entertaining. The partially finished basement provides extra space for a family room, home office, or hobby area. Ideally located within walking distance to a city park and public trail, this home combines everyday convenience with easy access to outdoor recreation.

  18. 2026-03-10
    price $139,000 447-char remark
    Show marketing remark (447 chars)

    This inviting 1½-story home offers 3 bedrooms and 2 bathrooms with a flexible layout and comfortable living spaces. Enjoy outdoor living on the deck, perfect for relaxing or entertaining. The partially finished basement provides extra space for a family room, home office, or hobby area. Ideally located within walking distance to a city park and public trail, this home combines everyday convenience with easy access to outdoor recreation.

  19. 2026-02-09
    price $144,000 447-char remark
    Show marketing remark (447 chars)

    This inviting 1½-story home offers 3 bedrooms and 2 bathrooms with a flexible layout and comfortable living spaces. Enjoy outdoor living on the deck, perfect for relaxing or entertaining. The partially finished basement provides extra space for a family room, home office, or hobby area. Ideally located within walking distance to a city park and public trail, this home combines everyday convenience with easy access to outdoor recreation.

  20. 2026-01-02
    listed $149,000 Active 447-char remark
    Show marketing remark (447 chars)

    This inviting 1½-story home offers 3 bedrooms and 2 bathrooms with a flexible layout and comfortable living spaces. Enjoy outdoor living on the deck, perfect for relaxing or entertaining. The partially finished basement provides extra space for a family room, home office, or hobby area. Ideally located within walking distance to a city park and public trail, this home combines everyday convenience with easy access to outdoor recreation.

  21. 2018-12-10
    historical 202-char remark
    Show marketing remark (202 chars)

    Attention, nice single family 3 bed, 2 bath home with detached garage price right! Not far from community park where skinners hill is located, known for its sledding fun during those long winter months!

  22. 2017-07-17
    soldstatus $40,000
  23. 2017-07-14
    soldstatus $40,000 202-char remark
    Show marketing remark (202 chars)

    Attention, nice single family 3 bed, 2 bath home with detached garage price right! Not far from community park where skinners hill is located, known for its sledding fun during those long winter months!

  24. 2017-03-21
    listed $52,500 202-char remark
    Show marketing remark (202 chars)

    Attention, nice single family 3 bed, 2 bath home with detached garage price right! Not far from community park where skinners hill is located, known for its sledding fun during those long winter months!

  25. 2011-03-18
    soldstatus $32,010
  26. 2011-03-18
    soldstatus $32,010
  27. 2011-01-26
    historical
  28. 2011-01-14
    listed $30,000
  29. 2011-01-14
    listed $30,000
  30. 2006-01-09
    soldstatus $92,500
  31. 2001-08-24
    listed $88,500
  32. 2001-08-24
    listed $85,900

ⓘ 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
$1,350 · $112/mo
Projected year-2 tax
$1,397 · $116/mo
Expected delta
+$47/yr (+$4/mo · 3.5%)

ⓘ 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 · 16 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
$16,169
− Mortgage interest
−$7,226
− Property taxes
−$1,350
− Insurance
−$645
− Repairs & maintenance
−$1,294
− Management
−$1,294
− Depreciation
−$3,753
Taxable income
$608
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$146
After-tax cash flow
$2,515/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
Austin Public School District
NCES district ID
2703450
Math proficiency
24% ▼ -12.00%
Reading proficiency
34% ▼ -9.00%
Median HH income
$43,818
Composite
24.75/100
National rank
#7604
State rank
#267 of 301 in MN

Livability — Austin

Score
80/100
State rank
#77
US rank
#1829

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Austin, MN
County
Mower County · 29,632 people
City population
29,632
Metro
Austin, MN
Population (ZIP)
29,632
Household income
$70,177
Rent vs Own
26.0% rent · 74.0% own
Severe rent burden
759.0

Population outlook (Mower County) Hauer SSP2

Today (2025)
39,967 people
By 2030
40,204 · +0.6%
By 2040
40,509 · +1.4%
By 2050
40,841 · +2.2%
By 2075
42,029 · +5.2%
By 2100
42,272 · +5.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 16% Asian 8% Two or more races 7% Black 5%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Portuguese 16% Lithuanian 2% Iranian 2%
Foreign-born
15% · Canada, Philippines, China
Languages at home
76% English-only · Spanish 14% Other Asian/Pacific 5% German/W. Germanic 1%

Political lean MEDSL · Mower

2024 margin
R (+10.5) · D 43.9% · R 54.4% · Other 1.7%
2008→2024 swing
-34.1pp toward R · 2008: 23.6pp · 2024: -10.5pp
All cycles
2024: R+10.5 2020: R+5.8 2016: R+7.8 2012: D+22.7 2008: D+23.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -142.60%
Current HPI
271.4199
Rent YoY
▲ 11.62%
Metro
Austin, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+45.8% since first listed
17 events — show timeline
  • 2026-05-15 Price Changed $129,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-24 Price Changed $134,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-10 Price Changed $139,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-09 Price Changed $144,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-02 Listed $149,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-12-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2017-07-17 Sold (Public Records) $40,000 Public Records
  • 2017-07-14 Sold (MLS) $40,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2017-03-21 Listed $52,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-03-18 Sold (MLS) $32,010 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-03-18 Sold (MLS) $32,010 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-01-26 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2011-01-14 Listed $30,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-01-14 Listed $30,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-01-09 Sold (Public Records) $92,500 Public Records
  • 2001-08-24 Listed $85,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2001-08-24 Listed $88,500 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+5.9%/yr

Latest (2025): $1,350 · +12.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…