CashFlowRE
Sign in Sign up
330 10th Ave NW
D+ Composite 48.46
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).

  • Cash flow +16.3/30.0
  • ARV discount +7.5/15.0
  • Schools +5.5/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

330 10th Ave NW · Byron, MN 55920
4 bd · 1.5 ba · 1,718 sqft · Townhouse public records · 8 Days on market
Built 2002 1,698 sqft lot $165/mo HOA · 7% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Darling townhome - 4 bedrooms with 3 all on one level, spacious living areas, all new flooring, freshly painted, patio, pergola, storage, and new appliances. 10 minutes to Mayo Clinic.

Key facts

  • $165 HOA
  • Garage
  • Built 2002

Property features AI

Finance

  • HOA & community: HOA managed by Infinity Management Company; Monthly HOA fee of $165; HOA covers lawn care, grounds maintenance, professional management, and snow removal

Exterior

  • Parking: Attached garage with garage door opener (1 car, approximately 12 x 20)
  • Utilities: City water connected; City sewer connected; Natural gas; 100 amp electric service (Xcel Energy)
  • Home design: Residential attached property; Two levels
  • Construction: Block construction; Asphalt roof (8 years old or newer); Block foundation
  • Exterior features: Vinyl exterior; Patio; Corner lot; City street with cul-de-sac/no outlet and street lights; Association/Public maintained roads

Interior

  • Kitchen: Cooktop; Range; Microwave; Dishwasher; Disposal; Refrigerator; Freezer; Stainless steel appliances
  • Bedrooms: 4 bedrooms (three on upper level, one on lower level)
  • Bathrooms: One full bathroom on upper level; Half bathroom on main level
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Ceiling fan(s); Kitchen window; Patio; Finished basement; Block foundation (basement)
  • Laundry & utility: Washer and dryer included; Laundry in basement; Gas water heater; Water softener (owned)

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/1.5-bath townhouse listed at $250k.

Deal economics

  • At list price, monthly cash flow is $136 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $250k).
  • Cap rate 6.9% vs local median 2.5% in Byron — 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 (#30 in MN, #956 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, housing A+; Watch: amenities F, health & safety D-.
  • Byron Public School District (town): math 60% / reading 63% proficiency, ranked #24 of 301 in MN (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 10% free/reduced lunch — higher-income household profile.
  • Market conditions: 162 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $8k 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

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 18y 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.
Recommended offer $250,000

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.00%
Cap rate
6.95%
Cash-on-cash
2.33%
DSCR
1.10
GRM
8.3

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
-12.6%
Equity multiple
0.55×
Total profit
$-31,744
Equity at exit
$37,276
10-year hold
IRR
-3.4%
Equity multiple
0.77×
Total profit
$-16,060
Equity at exit
$21,615

Cash invested: $70,000 (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 55920

Home prices YoY
-21.4%
Active inventory
162
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,500 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$259 /mo · $3,106/yr
Insurance
$104
HOA
$165
Vacancy / Maint / Mgmt
$525
Net cashflow
$136

Break-even live

Break-even rent $2,328
Max offer price $250,000
Occupancy floor 90%

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
$62,500
Closing costs
$7,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
214 Byron Ave N Byron, MN 4.0 2.0 1800 $2,500 $1.39 13d 1 0.84mi

HOA detail

Monthly dues
$165 · $1,980/yr

Listing history 32 events

  1. 2026-05-04
    status Pending
  2. 2026-04-28
    historical Contingent - Inspection
  3. 2026-04-27
    listed $250,000 Active
  4. 2026-04-26
    historical $250,000
  5. 2023-10-03
    soldstatus $220,000
  6. 2023-09-29
    soldstatus $220,000 Sold 185-char remark
    Show marketing remark (185 chars)

    Darling townhome - 4 bedrooms with 3 all on one level, spacious living areas, all new flooring, freshly painted, patio, pergola, storage, and new appliances. 10 minutes to Mayo Clinic.

  7. 2023-08-25
    status Pending 185-char remark
    Show marketing remark (185 chars)

    Darling townhome - 4 bedrooms with 3 all on one level, spacious living areas, all new flooring, freshly painted, patio, pergola, storage, and new appliances. 10 minutes to Mayo Clinic.

  8. 2023-08-21
    historical Contingent - Subject to Statutory Rescission 185-char remark
    Show marketing remark (185 chars)

    Darling townhome - 4 bedrooms with 3 all on one level, spacious living areas, all new flooring, freshly painted, patio, pergola, storage, and new appliances. 10 minutes to Mayo Clinic.

  9. 2023-08-10
    listed $220,000 Active 185-char remark
    Show marketing remark (185 chars)

    Darling townhome - 4 bedrooms with 3 all on one level, spacious living areas, all new flooring, freshly painted, patio, pergola, storage, and new appliances. 10 minutes to Mayo Clinic.

  10. 2023-07-21
    historical $220,000 185-char remark
    Show marketing remark (185 chars)

    Darling townhome - 4 bedrooms with 3 all on one level, spacious living areas, all new flooring, freshly painted, patio, pergola, storage, and new appliances. 10 minutes to Mayo Clinic.

  11. 2020-03-05
    soldstatus $162,400
  12. 2020-02-27
    soldstatus $162,400 Sold 459-char remark
    Show marketing remark (459 chars)

    Very nice end unit townhome. 4 BR (3 on one level), 2 BA with a finished lower level. Lots of updates - furnace & AC, kitchen cabinets & stainless-steel appliances, washer/dryer, plank vinyl & laminate floors, 1/2 bath vanity & toilet, shingles west side. The garage has a lofted area for extra storage. Great outdoor space with private side and back yard, a screened patio room and pergola and a storage shed. Located 10 minutes to Rochester!

  13. 2020-01-16
    status Pending 459-char remark
    Show marketing remark (459 chars)

    Very nice end unit townhome. 4 BR (3 on one level), 2 BA with a finished lower level. Lots of updates - furnace & AC, kitchen cabinets & stainless-steel appliances, washer/dryer, plank vinyl & laminate floors, 1/2 bath vanity & toilet, shingles west side. The garage has a lofted area for extra storage. Great outdoor space with private side and back yard, a screened patio room and pergola and a storage shed. Located 10 minutes to Rochester!

  14. 2020-01-13
    historical Contingent - Inspection 459-char remark
    Show marketing remark (459 chars)

    Very nice end unit townhome. 4 BR (3 on one level), 2 BA with a finished lower level. Lots of updates - furnace & AC, kitchen cabinets & stainless-steel appliances, washer/dryer, plank vinyl & laminate floors, 1/2 bath vanity & toilet, shingles west side. The garage has a lofted area for extra storage. Great outdoor space with private side and back yard, a screened patio room and pergola and a storage shed. Located 10 minutes to Rochester!

  15. 2020-01-06
    price $162,400 459-char remark
    Show marketing remark (459 chars)

    Very nice end unit townhome. 4 BR (3 on one level), 2 BA with a finished lower level. Lots of updates - furnace & AC, kitchen cabinets & stainless-steel appliances, washer/dryer, plank vinyl & laminate floors, 1/2 bath vanity & toilet, shingles west side. The garage has a lofted area for extra storage. Great outdoor space with private side and back yard, a screened patio room and pergola and a storage shed. Located 10 minutes to Rochester!

  16. 2020-01-01
    status Active 459-char remark
    Show marketing remark (459 chars)

    Very nice end unit townhome. 4 BR (3 on one level), 2 BA with a finished lower level. Lots of updates - furnace & AC, kitchen cabinets & stainless-steel appliances, washer/dryer, plank vinyl & laminate floors, 1/2 bath vanity & toilet, shingles west side. The garage has a lofted area for extra storage. Great outdoor space with private side and back yard, a screened patio room and pergola and a storage shed. Located 10 minutes to Rochester!

  17. 2019-12-31
    historical 459-char remark
    Show marketing remark (459 chars)

    Very nice end unit townhome. 4 BR (3 on one level), 2 BA with a finished lower level. Lots of updates - furnace & AC, kitchen cabinets & stainless-steel appliances, washer/dryer, plank vinyl & laminate floors, 1/2 bath vanity & toilet, shingles west side. The garage has a lofted area for extra storage. Great outdoor space with private side and back yard, a screened patio room and pergola and a storage shed. Located 10 minutes to Rochester!

  18. 2019-12-02
    price $164,900 459-char remark
    Show marketing remark (459 chars)

    Very nice end unit townhome. 4 BR (3 on one level), 2 BA with a finished lower level. Lots of updates - furnace & AC, kitchen cabinets & stainless-steel appliances, washer/dryer, plank vinyl & laminate floors, 1/2 bath vanity & toilet, shingles west side. The garage has a lofted area for extra storage. Great outdoor space with private side and back yard, a screened patio room and pergola and a storage shed. Located 10 minutes to Rochester!

  19. 2019-10-16
    price $167,400 459-char remark
    Show marketing remark (459 chars)

    Very nice end unit townhome. 4 BR (3 on one level), 2 BA with a finished lower level. Lots of updates - furnace & AC, kitchen cabinets & stainless-steel appliances, washer/dryer, plank vinyl & laminate floors, 1/2 bath vanity & toilet, shingles west side. The garage has a lofted area for extra storage. Great outdoor space with private side and back yard, a screened patio room and pergola and a storage shed. Located 10 minutes to Rochester!

  20. 2019-10-15
    price $169,900 459-char remark
    Show marketing remark (459 chars)

    Very nice end unit townhome. 4 BR (3 on one level), 2 BA with a finished lower level. Lots of updates - furnace & AC, kitchen cabinets & stainless-steel appliances, washer/dryer, plank vinyl & laminate floors, 1/2 bath vanity & toilet, shingles west side. The garage has a lofted area for extra storage. Great outdoor space with private side and back yard, a screened patio room and pergola and a storage shed. Located 10 minutes to Rochester!

  21. 2019-10-07
    price $174,900 459-char remark
    Show marketing remark (459 chars)

    Very nice end unit townhome. 4 BR (3 on one level), 2 BA with a finished lower level. Lots of updates - furnace & AC, kitchen cabinets & stainless-steel appliances, washer/dryer, plank vinyl & laminate floors, 1/2 bath vanity & toilet, shingles west side. The garage has a lofted area for extra storage. Great outdoor space with private side and back yard, a screened patio room and pergola and a storage shed. Located 10 minutes to Rochester!

  22. 2019-08-31
    listed $179,900 Active 459-char remark
    Show marketing remark (459 chars)

    Very nice end unit townhome. 4 BR (3 on one level), 2 BA with a finished lower level. Lots of updates - furnace & AC, kitchen cabinets & stainless-steel appliances, washer/dryer, plank vinyl & laminate floors, 1/2 bath vanity & toilet, shingles west side. The garage has a lofted area for extra storage. Great outdoor space with private side and back yard, a screened patio room and pergola and a storage shed. Located 10 minutes to Rochester!

  23. 2010-04-30
    soldstatus $132,900
  24. 2010-04-27
    soldstatus $132,900
  25. 2010-04-27
    soldstatus $132,900
  26. 2010-02-05
    historical
  27. 2008-08-27
    listed $127,900
  28. 2008-08-27
    listed $127,900
  29. 2008-05-21
    historical
  30. 2008-04-05
    listed $132,900
  31. 2008-04-05
    listed $132,900
  32. 2003-11-01
    soldstatus $12,700

ⓘ 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
$3,106 · $259/mo
Projected year-2 tax
$3,106 · $259/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 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°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
$30,000
− Mortgage interest
−$14,004
− Property taxes
−$3,106
− Insurance
−$1,250
− Repairs & maintenance
−$2,400
− Management
−$2,400
− HOA
−$1,980
− Depreciation
−$7,273
Taxable loss
−$2,413
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$579
After-tax cash flow
$2,211/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
Byron Public School District
NCES district ID
2707350
Math proficiency
60% ▼ -14.00%
Reading proficiency
63% ▼ -13.00%
Median HH income
$78,267
Composite
55.01/100
National rank
#1296
State rank
#24 of 301 in MN

Livability — Byron

Score
83/100
State rank
#30
US rank
#956

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Byron, MN
Population (ZIP)
8,747

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 (90%)
Race & ethnicity
White 90% Hispanic / Latino 3% Two or more races 3% Asian 2% Black 1%
Common ancestry
Portuguese 16% Romanian 7% Italian 2%
Foreign-born
2% · Canada
Languages at home
98% English-only · Other Asian/Pacific 1%

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
▼ -70.79%
Current HPI
260.7113
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

+1868.5% since first listed
32 events — show timeline
  • 2026-05-04 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-28 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-27 Listed $250,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-26 Coming Soon $250,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-10-03 Sold (Public Records) $220,000 Public Records
  • 2023-09-29 Sold (MLS) $220,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-08-25 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2023-08-21 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2023-08-10 Listed $220,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-07-21 Coming Soon $220,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-03-05 Sold (Public Records) $162,400 Public Records
  • 2020-02-27 Sold (MLS) $162,400 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-01-16 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2020-01-13 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2020-01-06 Price Changed $162,400 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-01-01 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2019-12-31 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2019-12-02 Price Changed $164,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-10-16 Price Changed $167,400 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-10-15 Price Changed $169,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-10-07 Price Changed $174,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-08-31 Listed $179,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-04-30 Sold (Public Records) $132,900 Public Records
  • 2010-04-27 Sold (MLS) $132,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-04-27 Sold (MLS) $132,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-02-05 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-08-27 Listed $127,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-08-27 Listed $127,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-05-21 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-04-05 Listed $132,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-04-05 Listed $132,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-11-01 Sold (Public Records) $12,700 Public Records

Property tax history

+6.3%/yr

Latest (2025): $3,106 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…