CashFlowRE
Sign in Sign up
306 E Front St E
C- Composite 50.88
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 +15.2/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.5/10.0
  • Schools +4.9/10.0
  • DSCR +4.7/10.0
  • Livability +3.9/5.0
  • 1% rule +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$149,900

306 E Front St E · Fulda, MN 56131
4 bd · 1.0 ba · 1,468 sqft · SingleFamily · 238 Days on market
Built 1901 0.37 ac lot

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

Listing remarks MLS

This property is perfect for a starter home or investment property. This property would also work for a group of friends looking to be roommates and are willing to abide by a bathroom schedule. Come check out this 4-bedroom home with a double lot, located directly across the street from the PD and Ambulance Hall in Fulda. It doesn't get much safer than that. The furnace and AC are both brand new and the shingles were replaced within the last 5 years.

Key facts

  • 0.37 acre lot
  • 2 garage spots
  • Built 1901

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/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $53 ($633/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (17.8% below list).
  • Recommended offer: $123k (17.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 78/100 on livability (#121 in MN, #2,728 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Fulda Public School District (rural): math 55% / reading 55% proficiency, ranked #225 of 467 in MN (top 48%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 21 active listings in the ZIP; 21 units permitted in Murray County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $5k appreciation (3.0% local appreciation)).
  • Murray County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 7, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 238 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 1901 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $123,160 (17.8% below list)

Questions for the listing agent

  1. It's been on market 238 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  2. Built in 1901 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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
0.82%
Cap rate
6.72%
Cash-on-cash
1.51%
DSCR
1.07
GRM
10.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

3.01% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
8.9%
Equity multiple
1.51×
Total profit
$21,444
Equity at exit
$67,486
10-year hold
IRR
11.4%
Equity multiple
2.70×
Total profit
$71,484
Equity at exit
$104,069

Cash invested: $41,972 (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 56131

Home prices YoY
2.1%
Active inventory
21
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,232 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$72 /mo · $860/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$53

Break-even live

Break-even rent $1,165
Max offer price $149,900
Occupancy floor 91%

Sensitivity live

Price -10% $138 -5% $95 +0% $53 +5% $10 +10% $-32
Rent -10% $-45 -5% $4 +0% $53 +5% $101 +10% $150
Rate -1.0pp $128 -0.5pp $91 base $53 +0.5pp $14 +1.0pp $-26

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
$37,475
Closing costs
$4,497
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.

Listing history 20 events

  1. 2026-06-21
    days on market $149,900 Active 238 DOM
  2. 2026-06-18
    days on market $149,900 Active 236 DOM
  3. 2026-06-17
    days on market $149,900 Active 235 DOM
  4. 2026-06-16
    days on market $149,900 Active 234 DOM
  5. 2026-06-15
    days on market $149,900 Active 233 DOM
  6. 2026-06-13
    days on market $149,900 Active 231 DOM
  7. 2026-06-12
    days on market $149,900 Active 230 DOM
  8. 2026-06-09
    days on market $149,900 Active 227 DOM
  9. 2026-06-08
    days on market $149,900 Active 226 DOM
  10. 2026-06-07
    days on market $149,900 Active 225 DOM
  11. 2026-06-05
    days on market $149,900 Active 223 DOM
  12. 2026-06-04
    days on market $149,900 Active 221 DOM
  13. 2026-06-02
    days on market $149,900 Active 220 DOM
  14. 2026-06-01
    days on market $149,900 Active 219 DOM
  15. 2026-05-31
    days on market $149,900 Active 218 DOM
  16. 2026-05-31
    days on market $149,900 Active 217 DOM
  17. 2026-04-28
    status Active 455-char remark
    Show marketing remark (455 chars)

    This property is perfect for a starter home or investment property. This property would also work for a group of friends looking to be roommates and are willing to abide by a bathroom schedule. Come check out this 4-bedroom home with a double lot, located directly across the street from the PD and Ambulance Hall in Fulda. It doesn't get much safer than that. The furnace and AC are both brand new and the shingles were replaced within the last 5 years.

  18. 2026-04-26
    historical 455-char remark
    Show marketing remark (455 chars)

    This property is perfect for a starter home or investment property. This property would also work for a group of friends looking to be roommates and are willing to abide by a bathroom schedule. Come check out this 4-bedroom home with a double lot, located directly across the street from the PD and Ambulance Hall in Fulda. It doesn't get much safer than that. The furnace and AC are both brand new and the shingles were replaced within the last 5 years.

  19. 2025-10-22
    listed $149,900 Active 455-char remark
    Show marketing remark (455 chars)

    This property is perfect for a starter home or investment property. This property would also work for a group of friends looking to be roommates and are willing to abide by a bathroom schedule. Come check out this 4-bedroom home with a double lot, located directly across the street from the PD and Ambulance Hall in Fulda. It doesn't get much safer than that. The furnace and AC are both brand new and the shingles were replaced within the last 5 years.

  20. 2025-10-21
    historical $149,900 455-char remark
    Show marketing remark (455 chars)

    This property is perfect for a starter home or investment property. This property would also work for a group of friends looking to be roommates and are willing to abide by a bathroom schedule. Come check out this 4-bedroom home with a double lot, located directly across the street from the PD and Ambulance Hall in Fulda. It doesn't get much safer than that. The furnace and AC are both brand new and the shingles were replaced within the last 5 years.

ⓘ 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
$860 · $72/mo
Projected year-2 tax
$1,269 · $106/mo
Expected delta
+$409/yr (+$34/mo · 47.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥97°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
$14,779
− Mortgage interest
−$8,397
− Property taxes
−$860
− Insurance
−$750
− Repairs & maintenance
−$1,182
− Management
−$1,182
− Depreciation
−$4,361
Taxable loss
−$1,952
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$469
After-tax cash flow
$1,102/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
Fulda Public School District
NCES district ID
2712480
Math proficiency
55% ▲ 5.00%
Reading proficiency
55% ▲ 5.00%
Median HH income
$49,351
Composite
48.68/100
National rank
#4564
State rank
#225 of 467 in MN

Livability — Fulda

Score
78/100
State rank
#121
US rank
#2728

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fulda, MN
Population (ZIP)
2,216

Population outlook (Murray County) Hauer SSP2

Today (2025)
7,978 people
By 2030
7,715 · -3.3%
By 2040
7,213 · -9.6%
By 2050
6,820 · -14.5%
By 2075
6,371 · -20.1%
By 2100
5,729 · -28.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 7% Two or more races 6% Asian 4%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Portuguese 10% Iranian 6% Italian 3%
Foreign-born
5% · Canada, Philippines
Languages at home
90% English-only · Spanish 6% Other Asian/Pacific 4%

Political lean MEDSL · Murray

2024 margin
Solid R (+42.4) · D 27.9% · R 70.4% · Other 1.7%
2008→2024 swing
-42.9pp toward R · 2008: 0.5pp · 2024: -42.4pp
All cycles
2024: R+42.4 2020: R+39.1 2016: R+36.2 2012: R+7.2 2008: D+0.5

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.01%
Current HPI
148.51
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

+0.0% since first listed
4 events — show timeline
  • 2026-04-28 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-26 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-22 Listed $149,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-21 Coming Soon $149,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+8.3%/yr

Latest (2026): $860 · +16.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…