CashFlowRE
Sign in Sign up
2 Bed 2 Bath Single Section Plan
B- Composite 68.64
Why this score? — see what drove the B- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +4.0/5.0
  • Rent growth +3.3/5.0
  • Schools +2.8/10.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$65,900

2 Bed 2 Bath Single Section Plan · Waite Park, MN 56301
2 bd · 2.0 ba · 1,056 sqft · Manufactured · 136 Days on market
Poor condition

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

Listing remarks MLS

Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

Key facts

  • Basketball court
  • Listed 135 days

Tags

CLOSE PROXIMITY TO SCHOOLSQUICK ACCESS TO STATE ROUTE 23QUICK ACCESS TO INTERSTATE 94QUICK ACCESS TO STATE ROUTE 15JUST A MILE FROM QUARRY PARKBASKETBALL COURT

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/2.0-bath manufactured listed at $66k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $614 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $66k).
  • Recommended offer: $58k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.5% vs local median 4.2% in Waite Park — 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 (#83 in MN, #1,944 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: crime C-, employment D, schools F.
  • St. Cloud Public School District (urban): math 27% / reading 38% proficiency, ranked #264 of 301 in MN (top 88%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.4%/yr); 218 active listings in the ZIP; 3 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; 661 units permitted in Stearns County in 2024 (291 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $456 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Stearns County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.4% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 136 days — a 12% lower offer ($58k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask is 54% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
Recommended offer $57,992 (12.0% below list)

Questions for the listing agent

  1. It's been on market 136 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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.
  7. 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.
  8. 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
2.06%
Cap rate
17.48%
Cash-on-cash
39.96%
DSCR
2.78
GRM
4.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.38% rent growth · sell at horizon

5-year hold
IRR
36.8%
Equity multiple
2.57×
Total profit
$28,998
Equity at exit
$9,826
10-year hold
IRR
43.6%
Equity multiple
5.22×
Total profit
$77,879
Equity at exit
$5,698

Cash invested: $18,452 (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 56301

Rents YoY
3.4%
Active inventory
218
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,354 medium interval (Pro) →
Mortgage (P&I)
$346
Tax est. 1.5%
$82 /mo · $988/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$284
Net cashflow
$614

Break-even live

Break-even rent $576
Max offer price $65,900
Occupancy floor 50%

Sensitivity live

Price -10% $660 -5% $637 +0% $614 +5% $592 +10% $569
Rent -10% $507 -5% $561 +0% $614 +5% $668 +10% $721
Rate -1.0pp $648 -0.5pp $631 base $614 +0.5pp $597 +1.0pp $580

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
$16,475
Closing costs
$1,977
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
57 Arbor St Unit 57AR St Cloud, MN 3.0 2.0 1056 $1,259 $1.19 44d 1 0.04mi
94 Belmar St Unit 94BEL St Cloud, MN 3.0 2.0 1088 $1,449 $1.33 44d 1 0.09mi
47 Claremont St Unit 47CMT St Cloud, MN 3.0 2.0 1216 $1,439 $1.18 44d 1 0.12mi

Listing history 23 events

  1. 2026-06-10
    days on market $65,900 Active 136 DOM
  2. 2026-06-09
    days on market $65,900 Active 135 DOM
  3. 2026-06-08
    days on market $65,900 Active 134 DOM
  4. 2026-06-07
    days on market $65,900 Active 133 DOM
  5. 2026-06-03
    days on market $65,900 Active 129 DOM
  6. 2026-06-02
    days on market $65,900 Active 128 DOM
  7. 2026-06-01
    days on market $65,900 Active 127 DOM
  8. 2026-05-31
    days on market $65,900 Active 126 DOM
  9. 2026-05-30
    days on market $65,900 Active 125 DOM
  10. 2026-05-14
    status Active 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

  11. 2026-05-14
    price $65,900 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

  12. 2026-04-22
    historical 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

  13. 2026-03-31
    price $73,900 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

  14. 2026-03-20
    status Active 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

  15. 2026-03-20
    price $59,900 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

  16. 2026-01-01
    historical 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

  17. 2025-11-19
    status Active 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

  18. 2025-11-19
    price $79,900 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

  19. 2025-10-02
    historical 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

  20. 2025-09-19
    status Active 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

  21. 2025-09-19
    price $50,900 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

  22. 2025-07-09
    historical 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

  23. 2025-06-18
    listed $42,900 Active 1143-char remark
    Show marketing remark (1143 chars)

    Discover the perfect place to call home at Bel Clare Estates, where convenience meets quality living. Nestled just 13 minutes away from the bustling heart of St. Cloud, our prime location offers easy access to restaurants, shopping, and entertainment. Enjoy close proximity to top-rated schools in the St. Cloud Area School District. Commuting is a breeze with quick access to State Route 23, Interstate 94, and State Route 15. Nature lovers will adore being just a mile from Quarry Park and Nature Preserve. At Bel Clare Estates, we elevate your lifestyle with fantastic amenities, including a basketball court, pet-friendly grounds, and a welcoming playground. Our storm shelter ensures safety during any weather event. Our caring community is here to support you every step of the way, with on-site management, maintenance, and an office to simplify the home-buying process. Enjoy well-lit streets and the convenience of a St. Cloud Metro Bus stop within our community. If you seek a beautiful community with exceptional amenities, make Bel Clare Estates your new home. Schedule a private tour today and experience the Bel Clare difference.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥97°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$16,252
− Mortgage interest
−$3,691
− Property taxes
−$988
− Insurance
−$330
− Repairs & maintenance
−$1,300
− Management
−$1,300
− Depreciation
−$1,917
Taxable income
$6,725
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,614
After-tax cash flow
$5,760/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.

Condition & rehab AI · 4 photos

Poor 20/100 Extensive rehab

This manufactured home requires extensive repairs and updates to its exterior, interior, and systems, significantly impacting its value. Immediate action is needed to address the poor condition and improve its marketability.

Repairs flagged

  • Major siding — Significant wear and tear
  • Major roof — No visible damage, but age is unknown
  • Major flooring — Likely outdated and in poor condition
  • Major interior walls/paint — Likely outdated and in poor condition
  • Major bathrooms — Likely outdated and in poor condition
  • Major kitchen — Likely outdated and in poor condition
  • Major HVAC/mechanicals — Likely outdated and in poor condition
  • Major landscaping — Overgrown lawn, unkempt appearance

Value-add opportunities

  • Both exterior siding and roof repair — Improves curb appeal and structural integrity
  • Both interior paint and updates — Enhances interior aesthetics and value
  • Both bathroom and kitchen updates — Modernizes spaces and increases value
  • Both HVAC and mechanical upgrades — Improves comfort and energy efficiency
  • Both landscaping and curb appeal — Enhances overall appearance and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
siding · Significant wear and tear Major $15,000–50,000
roof · No visible damage, but age is unknown Major $15,000–50,000
flooring · Likely outdated and in poor condition Major $15,000–50,000
interior walls/paint · Likely outdated and in poor condition Major $15,000–50,000
bathrooms · Likely outdated and in poor condition Major $15,000–50,000
kitchen · Likely outdated and in poor condition Major $15,000–50,000
HVAC/mechanicals · Likely outdated and in poor condition Major $15,000–50,000
landscaping · Overgrown lawn, unkempt appearance Major $15,000–50,000
Total estimated repair cost · 8 items $120,000–400,000

Value-add ROI direction

  • Both exterior siding and roof repair — Improves curb appeal and structural integrity
  • Both interior paint and updates — Enhances interior aesthetics and value
  • Both bathroom and kitchen updates — Modernizes spaces and increases value
  • Both HVAC and mechanical upgrades — Improves comfort and energy efficiency
  • Both landscaping and curb appeal — Enhances overall appearance and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
St. Cloud Public School District
NCES district ID
2733510
Math proficiency
27% ▼ -9.00%
Reading proficiency
38% ▼ -5.00%
Median HH income
$46,638
Composite
27.91/100
National rank
#6866
State rank
#264 of 301 in MN

Livability — Waite Park

Score
80/100
State rank
#83
US rank
#1944

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Waite Park, MN
County
Stearns County · 90,226 people
City population
7,756
Metro
St. Cloud, MN
Population (ZIP)
35,580
Household income
$73,142
Rent vs Own
49.1% rent · 50.9% own
Severe rent burden
1831.0

Population outlook (Stearns County) Hauer SSP2

Today (2025)
162,629 people
By 2030
166,495 · +2.4%
By 2040
172,661 · +6.2%
By 2050
177,480 · +9.1%
By 2075
192,907 · +18.6%
By 2100
206,274 · +26.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Black 20% Hispanic / Latino 6% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 2% Puerto Rican 1%
Common ancestry
Portuguese 6% Romanian 4% Lithuanian 2%
Foreign-born
16% · Canada, Vietnam
Languages at home
77% English-only · Spanish 4% Other Asian/Pacific 2% Other Indo-European 1%

Political lean MEDSL · Stearns

2024 margin
Strong R (+26.8) · D 35.7% · R 62.5% · Other 1.9%
2008→2024 swing
-19.8pp toward R · 2008: -7.0pp · 2024: -26.8pp
All cycles
2024: R+26.8 2020: R+22.5 2016: R+27.9 2012: R+12.1 2008: R+7.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -102.70%
Current HPI
148.6882
Rent YoY
▲ 3.38%
Metro
St. Cloud, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+53.6% since first listed
14 events — show timeline
  • 2026-05-14 Relisted Zillow
  • 2026-05-14 Price Changed $65,900 Zillow
  • 2026-04-22 Delisted Zillow
  • 2026-03-31 Price Changed $73,900 Zillow
  • 2026-03-20 Relisted Zillow
  • 2026-03-20 Price Changed $59,900 Zillow
  • 2026-01-01 Delisted Zillow
  • 2025-11-19 Price Changed $79,900 Zillow
  • 2025-11-19 Relisted Zillow
  • 2025-10-02 Delisted Zillow
  • 2025-09-19 Price Changed $50,900 Zillow
  • 2025-09-19 Relisted Zillow
  • 2025-07-09 Delisted Zillow
  • 2025-06-18 Listed $42,900 Zillow

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…