CashFlowRE
Sign in Sign up
203 16th St SE
C- Composite 50.44
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 +21.6/30.0
  • DSCR +6.9/10.0
  • 1% rule +5.1/10.0
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • ARV discount +2.8/15.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

203 16th St SE · Austin, MN 55912
2 bd · 1.0 ba · 1,120 sqft · SingleFamily public records · 8 Days on market
Built 1949 6,011 sqft lot $125/sqft · 29% below area Est $127k · 10% over

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

Listing remarks MLS

Newer F/A, C/A, windows, gutter helmets and concrete driveway and patio. This adorable two bedroom near schools is priced to see.

Key facts

  • Unfinished basement
  • Concrete patio
  • Modern kitchen

Tags

MODERN KITCHENHARDWOOD FLOORSUNFINISHED BASEMENTDETACHED GARAGECONCRETE PATIOCONCRETE DRIVEWAY

Property features AI

Exterior

  • Parking: Concrete parking; 1-car garage (22 x 14)
  • Utilities: City water connected; City sewer connected; Natural gas; Electric service with circuit breakers
  • Home design: Residential property; One story; Main-level primary bedroom
  • Construction: Concrete and frame construction; Asphalt roof; Poured concrete foundation (foundation dimensions 30 x 24)
  • Exterior features: Patio with awning(s); Metal exterior; Light tree coverage; City street with curbs, paved streets, sidewalks, street lights and storm sewer

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 2 bedrooms with primary on the main floor
  • Bathrooms: 1 full bath on the main floor
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Main floor full bath; Living/dining room; Storage space in unfinished basement
  • Laundry & utility: Washer; Dryer; Gas water heater; Laundry located on lower level

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 2-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $213 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Cap rate 8.1% vs local median 4.8% 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: 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.
  • Zoned schools: Woodson Kindergarten Center (352 students, 71% FRL); I.J. Holton Intermediate School (math 19% / reading 41%, grade F, #199 of 258 statewide, top 78%, 741 students, 68% FRL); Austin Senior High (math 32% / reading 44%, grade F, #278 of 471 statewide, top 59%, 1,345 students, 60% FRL) — zoned schools average 66% FRL vs 46% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+11.6%/yr); 191 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 46d 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 $967 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 $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 13y 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: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $139,900

Questions for the listing agent

  1. Built in 1949 — 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
1.01%
Cap rate
8.12%
Cash-on-cash
6.54%
DSCR
1.29
GRM
8.3

CMA / ARV

ARV (median comp)
$126,746
List price
$139,900
Delta
10.38%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-1.0%
Equity multiple
0.96×
Total profit
$-1,633
Equity at exit
$20,860
10-year hold
IRR
13.1%
Equity multiple
2.28×
Total profit
$49,987
Equity at exit
$12,096

Cash invested: $39,172 (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
191
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,413 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$111 /mo · $1,332/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$213

Break-even live

Break-even rent $1,143
Max offer price $139,900
Occupancy floor 80%

Sensitivity live

Price -10% $293 -5% $253 +0% $213 +5% $174 +10% $134
Rent -10% $102 -5% $158 +0% $213 +5% $269 +10% $325
Rate -1.0pp $284 -0.5pp $249 base $213 +0.5pp $177 +1.0pp $140

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
$34,975
Closing costs
$4,197
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1204 1st Ave NE Austin, MN 3.0 2.0 1200 $1,600 $1.33 45d 1 0.40mi
1921 3rd Ave NE Austin, MN 3.0 2.0 1242 $1,600 $1.29 45d 1 0.41mi
800 8th Ave SE Austin, MN 3.0 1.0 842 $1,600 $1.90 45d 1 0.84mi
704 1st Dr NW Austin, MN 3.0 1.0–2.0 981 $2,082 $2.12 45d 96 1.36mi
401 2nd Ave SW Unit 102 Austin, MN 3.0 1.0 780 $1,025 $1.31 45d 1 1.39mi

Listing history 9 events

  1. 2026-05-09
    status Pending 649-char remark
  2. 2026-05-06
    historical Contingent - Inspection 649-char remark
  3. 2026-05-01
    listed $139,900 Active 649-char remark
  4. 2024-08-16
    soldstatus $110,000
  5. 2018-12-11
    historical 130-char remark
    Show marketing remark (130 chars)

    Newer F/A, C/A, windows, gutter helmets and concrete driveway and patio. This adorable two bedroom near schools is priced to see.

  6. 2014-02-24
    soldstatus $51,000 130-char remark
    Show marketing remark (129 chars)

    Newer F/A, C/A, windows, gutter helmets and concrete driveway and patio. This adorable two bedroom near schools is priced to see.

  7. 2014-02-24
    soldstatus $51,000
    Show marketing remark (129 chars)

    Newer F/A, C/A, windows, gutter helmets and concrete driveway and patio. This adorable two bedroom near schools is priced to see.

  8. 2013-12-02
    listed $54,900 130-char remark
    Show marketing remark (129 chars)

    Newer F/A, C/A, windows, gutter helmets and concrete driveway and patio. This adorable two bedroom near schools is priced to see.

  9. 2013-12-02
    listed $54,900
    Show marketing remark (129 chars)

    Newer F/A, C/A, windows, gutter helmets and concrete driveway and patio. This adorable two bedroom near schools is priced to see.

ⓘ 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
$1,332 · $111/mo
Projected year-2 tax
$1,449 · $121/mo
Expected delta
+$117/yr (+$10/mo · 8.8%)

ⓘ 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
$16,956
− Mortgage interest
−$7,837
− Property taxes
−$1,332
− Insurance
−$700
− Repairs & maintenance
−$1,356
− Management
−$1,356
− Depreciation
−$4,070
Taxable income
$305
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$73
After-tax cash flow
$2,487/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

+155.9% since first listed
10 events — show timeline
  • 2026-06-12 Sold (MLS) $140,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-09 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-06 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-01 Listed $139,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-08-16 Sold (Public Records) $110,000 Public Records
  • 2018-12-11 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2014-02-24 Sold (MLS) $51,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-02-24 Sold (MLS) $51,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2013-12-02 Listed $54,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2013-12-02 Listed $54,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+10.9%/yr

Latest (2025): $1,332 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…