CashFlowRE
Sign in Sign up
6237 Kalenda Ln NE
C- Composite 51.83
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
  • Cash flow +14.4/30.0
  • Schools +5.8/10.0
  • DSCR +4.4/10.0
  • Livability +3.8/5.0
  • 1% rule +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$350,000

6237 Kalenda Ln NE · Albertville, MN 55301
4 bd · 2.0 ba · 1,634 sqft · SingleFamily public records · 11 Days on market
Built 1993 0.48 ac lot $214/sqft · at area comps Est $577k · 39% under

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

Listing remarks MLS

Move-in ready updated 4 bedroom, 2 bathroom split entry. Vaulted ceilings and natural distressed oak plank flooring through the livingroom, kitchen and dining area. Brand new carpet in bedrooms and lower level. Stainless steel Whirlpool kitchen appliances. Updated bathrooms vanities and bath fixtures. Fresh paint throughout and modern light fixtures. Huge oversized lot with fenced backyard on a quiet cul-de-sac. Large cedar deck, maintenance free exterior and utility shed in back. Easy access to 94 and Albertville shops.

Key facts

  • 0.48 acre lot
  • 2 garage spots
  • Built 1993

Property features AI

Exterior

  • Parking: Attached garage with automatic door opener; 2-car garage (approx. 20 x 20)
  • Utilities: City water connected; City sewer connected; Electric with circuit breakers; Natural gas
  • Home design: Residential property; Split entry (bi-level) design; Deck entry
  • Construction: Block construction; Block foundation; Roof over 8 years old
  • Exterior features: Deck; Metal and vinyl exterior; Wood fencing; Storage shed; Tree coverage - medium; Irregular lot

Interior

  • Kitchen: Range; Microwave; Dishwasher; Refrigerator; Stainless steel appliances
  • Bedrooms: 4 bedrooms total; Main level bedrooms; Lower level bedrooms
  • Bathrooms: One full bathroom on the upper level; One 3/4 bathroom in the basement
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Finished full basement with storage space, daylight/lookout windows and egress window(s); Breakfast bar and eat-in kitchen; Informal dining areas and combined living/dining space; Kitchen window; Washer/dryer hookup; Water softener (owned)
  • Laundry & utility: Washer and dryer included; Gas water heater

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 $350k.

Deal economics

  • At list price, monthly cash flow is $69 ($822/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $299k (14.6% below list).
  • Recommended offer: $299k (14.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.5% vs local median 5.1% in Albertville — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 75/100 on livability (#206 in MN, #4,356 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A-; Watch: amenities D, commute F.
  • St. Michael-Albertville School District (rural): math 62% / reading 66% proficiency, ranked #17 of 301 in MN (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 9% free/reduced lunch — higher-income household profile.
  • Zoned schools: Fieldstone Elementary School (math 76% / reading 67%, grade A-, #58 of 857 statewide, top 7%, 596 students, 24% FRL); St. Michael-Albertville Middle West (math 55% / reading 62%, grade B, #29 of 258 statewide, top 12%, 1,047 students, 21% FRL); St. Michael-Albertville Senior High (math 60% / reading 71%, grade B, #27 of 471 statewide, top 6%, 2,240 students, 17% FRL).
  • Market conditions: 143 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 1,260 units permitted in Wright County in 2024 (180 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.
  • Wright County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 26y 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 $270k; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $299,066 (14.6% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
0.85%
Cap rate
6.53%
Cash-on-cash
0.84%
DSCR
1.04
GRM
9.8

CMA / ARV

ARV (median comp)
$576,904
List price
$350,000
Delta
-39.33%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-15.0%
Equity multiple
0.47×
Total profit
$-52,383
Equity at exit
$52,186
10-year hold
IRR
-6.4%
Equity multiple
0.59×
Total profit
$-40,123
Equity at exit
$30,262

Cash invested: $98,000 (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 55301

Home prices YoY
-14.2%
Active inventory
143
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,991 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$313 /mo · $3,754/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$628
Net cashflow
$69

Break-even live

Break-even rent $2,904
Max offer price $350,000
Occupancy floor 93%

Sensitivity live

Price -10% $267 -5% $168 +0% $69 +5% $-31 +10% $-130
Rent -10% $-168 -5% $-50 +0% $69 +5% $187 +10% $305
Rate -1.0pp $245 -0.5pp $158 base $69 +0.5pp $-22 +1.0pp $-114

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
$87,500
Closing costs
$10,500
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10740 County Road 37 NE Albertville, MN 2.0–3.0 1.0–2.0 1092 $1,740 $1.59 0d 4 0.15mi
5055 Lander Ave NE Albertville, MN 2.0–5.0 2.0–3.5 2067 $3,675 $1.78 0d 7 1.17mi

Listing history 18 events

  1. 2026-05-18
    historical Contingent - Inspection 524-char remark
  2. 2026-05-15
    listed $350,000 Active 524-char remark
  3. 2026-05-13
    historical $350,000 524-char remark
  4. 2020-07-31
    soldstatus $270,000
  5. 2020-07-30
    soldstatus $270,000 Sold 526-char remark
    Show marketing remark (526 chars)

    Move-in ready updated 4 bedroom, 2 bathroom split entry. Vaulted ceilings and natural distressed oak plank flooring through the livingroom, kitchen and dining area. Brand new carpet in bedrooms and lower level. Stainless steel Whirlpool kitchen appliances. Updated bathrooms vanities and bath fixtures. Fresh paint throughout and modern light fixtures. Huge oversized lot with fenced backyard on a quiet cul-de-sac. Large cedar deck, maintenance free exterior and utility shed in back. Easy access to 94 and Albertville shops.

  6. 2020-07-02
    status Pending 526-char remark
    Show marketing remark (526 chars)

    Move-in ready updated 4 bedroom, 2 bathroom split entry. Vaulted ceilings and natural distressed oak plank flooring through the livingroom, kitchen and dining area. Brand new carpet in bedrooms and lower level. Stainless steel Whirlpool kitchen appliances. Updated bathrooms vanities and bath fixtures. Fresh paint throughout and modern light fixtures. Huge oversized lot with fenced backyard on a quiet cul-de-sac. Large cedar deck, maintenance free exterior and utility shed in back. Easy access to 94 and Albertville shops.

  7. 2020-06-29
    historical Contingent - Inspection 526-char remark
    Show marketing remark (526 chars)

    Move-in ready updated 4 bedroom, 2 bathroom split entry. Vaulted ceilings and natural distressed oak plank flooring through the livingroom, kitchen and dining area. Brand new carpet in bedrooms and lower level. Stainless steel Whirlpool kitchen appliances. Updated bathrooms vanities and bath fixtures. Fresh paint throughout and modern light fixtures. Huge oversized lot with fenced backyard on a quiet cul-de-sac. Large cedar deck, maintenance free exterior and utility shed in back. Easy access to 94 and Albertville shops.

  8. 2020-06-23
    price $274,900 526-char remark
    Show marketing remark (526 chars)

    Move-in ready updated 4 bedroom, 2 bathroom split entry. Vaulted ceilings and natural distressed oak plank flooring through the livingroom, kitchen and dining area. Brand new carpet in bedrooms and lower level. Stainless steel Whirlpool kitchen appliances. Updated bathrooms vanities and bath fixtures. Fresh paint throughout and modern light fixtures. Huge oversized lot with fenced backyard on a quiet cul-de-sac. Large cedar deck, maintenance free exterior and utility shed in back. Easy access to 94 and Albertville shops.

  9. 2020-06-11
    listed $279,900 Active 526-char remark
    Show marketing remark (526 chars)

    Move-in ready updated 4 bedroom, 2 bathroom split entry. Vaulted ceilings and natural distressed oak plank flooring through the livingroom, kitchen and dining area. Brand new carpet in bedrooms and lower level. Stainless steel Whirlpool kitchen appliances. Updated bathrooms vanities and bath fixtures. Fresh paint throughout and modern light fixtures. Huge oversized lot with fenced backyard on a quiet cul-de-sac. Large cedar deck, maintenance free exterior and utility shed in back. Easy access to 94 and Albertville shops.

  10. 2004-07-15
    soldstatus $185,000
  11. 2004-07-09
    soldstatus $185,000
    Show marketing remark (127 chars)

    BRIGHT & OPEN SPLIT ENTRY WITH 4 BEDROOMS AND 2 BATHS. HUGE LOT ON A CUL-DE-SAC. MAINTENANCE FREE SIDING. FENCED BACK YARD.

  12. 2004-06-09
    historical
    Show marketing remark (127 chars)

    BRIGHT & OPEN SPLIT ENTRY WITH 4 BEDROOMS AND 2 BATHS. HUGE LOT ON A CUL-DE-SAC. MAINTENANCE FREE SIDING. FENCED BACK YARD.

  13. 2004-05-06
    listed $189,900
    Show marketing remark (127 chars)

    BRIGHT & OPEN SPLIT ENTRY WITH 4 BEDROOMS AND 2 BATHS. HUGE LOT ON A CUL-DE-SAC. MAINTENANCE FREE SIDING. FENCED BACK YARD.

  14. 2000-09-08
    soldstatus $146,000
  15. 2000-08-31
    soldstatus $146,000
  16. 2000-07-30
    historical
  17. 2000-07-24
    listed $145,900
  18. 1993-07-29
    soldstatus $81,225

ⓘ 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
$3,754 · $313/mo
Projected year-2 tax
$3,837 · $320/mo
Expected delta
+$83/yr (+$7/mo · 2.2%)

ⓘ 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 ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$35,888
− Mortgage interest
−$19,605
− Property taxes
−$3,754
− Insurance
−$1,750
− Repairs & maintenance
−$2,871
− Management
−$2,871
− Depreciation
−$10,182
Taxable loss
−$5,145
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,235
After-tax cash flow
$2,057/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
St. Michael-Albertville School District
NCES district ID
2733790
Math proficiency
62% ▼ -13.00%
Reading proficiency
66% ▼ -10.00%
Median HH income
$86,897
Composite
57.91/100
National rank
#1042
State rank
#17 of 301 in MN

Livability — Albertville

Score
75/100
State rank
#206
US rank
#4356

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Albertville, MN
County
Wright County · 79,164 people
City population
13,482
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
13,482
Household income
$129,232
Rent vs Own
8.6% rent · 91.4% own
Severe rent burden
50.0

Population outlook (Wright County) Hauer SSP2

Today (2025)
142,526 people
By 2030
146,915 · +3.1%
By 2040
153,625 · +7.8%
By 2050
155,416 · +9.0%
By 2075
150,352 · +5.5%
By 2100
130,631 · -8.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Black 7% Two or more races 5% Asian 2%
Common ancestry
Portuguese 10% Romanian 5% Lithuanian 4%
Foreign-born
7% · South Korea, China, Canada

Political lean MEDSL · Wright

2024 margin
Strong R (+29.4) · D 34.4% · R 63.8% · Other 1.8%
2008→2024 swing
-11.9pp toward R · 2008: -17.4pp · 2024: -29.4pp
All cycles
2024: R+29.4 2020: R+28.6 2016: R+33.2 2012: R+21.4 2008: R+17.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.52%
Current HPI
233.6299
Rent YoY
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+330.9% since first listed
19 events — show timeline
  • 2026-05-27 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-18 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-15 Listed $350,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-13 Coming Soon $350,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-07-31 Sold (Public Records) $270,000 Public Records
  • 2020-07-30 Sold (MLS) $270,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-07-02 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2020-06-29 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2020-06-23 Price Changed $274,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-06-11 Listed $279,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-07-15 Sold (Public Records) $185,000 Public Records
  • 2004-07-09 Sold (MLS) $185,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-06-09 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2004-05-06 Listed $189,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2000-09-08 Sold (Public Records) $146,000 Public Records
  • 2000-08-31 Sold (MLS) $146,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2000-07-30 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2000-07-24 Listed $145,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1993-07-29 Sold (Public Records) $81,225 Public Records

Property tax history

+3.3%/yr

Latest (2025): $3,754 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…