2 Bed 2 Bath Single Section Plan · Waite Park, MN
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $888 – $1,650
Heat risk 2/10 · Minimal
- Hot days now (above 97°F)
- 7 days/yr
- Hot days in 30 yrs
- 14 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 3 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- 36.8%
- Equity multiple
- 2.57×
- Total profit
- $28,998
- Equity at exit
- $9,826
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-10days on market $65,900 Active 136 DOM
-
2026-06-09days on market $65,900 Active 135 DOM
-
2026-06-08days on market $65,900 Active 134 DOM
-
2026-06-07days on market $65,900 Active 133 DOM
-
2026-06-03days on market $65,900 Active 129 DOM
-
2026-06-02days on market $65,900 Active 128 DOM
-
2026-06-01days on market $65,900 Active 127 DOM
-
2026-05-31days on market $65,900 Active 126 DOM
-
2026-05-30days on market $65,900 Active 125 DOM
-
2026-05-14status 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.
-
2026-05-14price $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.
-
2026-04-22historical 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.
-
2026-03-31price $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.
-
2026-03-20status 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.
-
2026-03-20price $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.
-
2026-01-01historical 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.
-
2025-11-19status 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.
-
2025-11-19price $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.
-
2025-10-02historical 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.
-
2025-09-19status 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.
-
2025-09-19price $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.
-
2025-07-09historical 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.
-
2025-06-18$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
- 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
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 item | Severity | Est. 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
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
- 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 |
|---|---|---|
| Healthcare | 2 | $407B |
|
||
| Retail | 2 | $150B |
|
||
| Consumer Goods | 2 | $32B |
|
||
| Industrial Machinery | 2 | $6B |
|
||
| Agriculture | 1 | $40B |
|
||
| Healthcare / Medical Devices | 1 | $32B |
|
||
Price history
+53.6% since first listed14 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
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…