CashFlowRE
Sign in Sign up
729 W Fountain St
C Composite 58.52
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 +20.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.5/10.0
  • 1% rule +4.9/10.0
  • Livability +3.6/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

729 W Fountain St · Albert Lea, MN 56007
2 bd · 2.5 ba · 1,488 sqft · SingleFamily public records · 160 Days on market
Built 1898 4,399 sqft lot $77/sqft · 19% below area Est $147k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Three bed two bath church with the modern look. Inside you will find one main floor bedroom, dining room, living room, and kitchen. Upstairs you will fine two more bedrooms, bathroom, and laundry room. This house is within walking distance of downtown Albert Lea and Fountain Lake. Schedule your showing today!

Key facts

  • 4,399 sq ft lot
  • 2 garage spots
  • Built 1898

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/2.5-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $152 ($2k/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 $114k (0.9% below list).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.9% vs local median 4.0% in Albert Lea — 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 72/100 on livability (#274 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, employment D+, amenities F.
  • Albert Lea Public School District (town): math 30% / reading 40% proficiency, ranked #258 of 301 in MN (top 86%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 150 active listings in the ZIP; 4 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; 16 units permitted in Freeborn County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Freeborn County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 160 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 15y ago; this cycle's ask has dropped $15k (12%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1898 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 160 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1898 — 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
0.99%
Cap rate
7.88%
Cash-on-cash
5.67%
DSCR
1.25
GRM
8.4

CMA / ARV

ARV (median comp)
$147,130
List price
$115,000
Delta
-21.84%
Verdict
UNDERPRICED
Comps
6 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-7.5%
Equity multiple
0.72×
Total profit
$-8,960
Equity at exit
$17,147
10-year hold
IRR
2.0%
Equity multiple
1.14×
Total profit
$4,624
Equity at exit
$9,943

Cash invested: $32,200 (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 56007

Home prices YoY
-22.3%
Active inventory
150
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,140 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$98 /mo · $1,170/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$152

Break-even live

Break-even rent $947
Max offer price $115,000
Occupancy floor 82%

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
$28,750
Closing costs
$3,450
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
139 E William St Albert Lea, MN 2.0 1.0 894 $885 $0.99 43d 1 0.59mi
1619 W Main St Unit 107 Albert Lea, MN 2.0 1.0 1208 $1,300 $1.08 43d 1 0.66mi
1619 W Main St Unit 116- 2 Loft, 15 bath Albert Lea, MN 2.0 1.5 1366 $1,500 $1.10 43d 1 0.66mi
1307 Saint Joseph Ave Albert Lea, MN 2.0 1.0 1101 $1,050 $0.95 43d 1 1.38mi

Listing history 43 events

  1. 2026-06-19
    days on market $115,000 Active 160 DOM
  2. 2026-06-18
    days on market $115,000 Active 159 DOM
  3. 2026-06-17
    days on market $115,000 Active 158 DOM
  4. 2026-06-16
    days on market $115,000 Active 157 DOM
  5. 2026-06-15
    days on market $115,000 Active 156 DOM
  6. 2026-06-14
    days on market $115,000 Active 154 DOM
  7. 2026-06-13
    status $115,000 Active 153 DOM
  8. 2026-06-12
    days on market $115,000 Contingent - Inspection 153 DOM
  9. 2026-06-09
    days on market $115,000 Contingent - Inspection 150 DOM
  10. 2026-06-09
    status $115,000 Contingent - Inspection 149 DOM
  11. 2026-06-08
    days on market $115,000 Active 149 DOM
  12. 2026-06-07
    days on market $115,000 Active 148 DOM
  13. 2026-06-05
    days on market $115,000 Active 145 DOM
  14. 2026-06-03
    days on market $115,000 Active 144 DOM
  15. 2026-06-02
    days on market $115,000 Active 143 DOM
  16. 2026-06-01
    days on market $115,000 Active 142 DOM
  17. 2026-05-31
    days on market $115,000 Active 141 DOM
  18. 2026-05-30
    days on market $115,000 Active 140 DOM
  19. 2026-04-26
    price $120,000 310-char remark
    Show marketing remark (310 chars)

    Three bed two bath church with the modern look. Inside you will find one main floor bedroom, dining room, living room, and kitchen. Upstairs you will fine two more bedrooms, bathroom, and laundry room. This house is within walking distance of downtown Albert Lea and Fountain Lake. Schedule your showing today!

  20. 2026-04-09
    status Active 310-char remark
    Show marketing remark (310 chars)

    Three bed two bath church with the modern look. Inside you will find one main floor bedroom, dining room, living room, and kitchen. Upstairs you will fine two more bedrooms, bathroom, and laundry room. This house is within walking distance of downtown Albert Lea and Fountain Lake. Schedule your showing today!

  21. 2026-04-02
    historical Contingent - Inspection 310-char remark
    Show marketing remark (310 chars)

    Three bed two bath church with the modern look. Inside you will find one main floor bedroom, dining room, living room, and kitchen. Upstairs you will fine two more bedrooms, bathroom, and laundry room. This house is within walking distance of downtown Albert Lea and Fountain Lake. Schedule your showing today!

  22. 2026-03-05
    price $125,000 310-char remark
    Show marketing remark (310 chars)

    Three bed two bath church with the modern look. Inside you will find one main floor bedroom, dining room, living room, and kitchen. Upstairs you will fine two more bedrooms, bathroom, and laundry room. This house is within walking distance of downtown Albert Lea and Fountain Lake. Schedule your showing today!

  23. 2026-01-10
    listed $130,000 Active 310-char remark
    Show marketing remark (310 chars)

    Three bed two bath church with the modern look. Inside you will find one main floor bedroom, dining room, living room, and kitchen. Upstairs you will fine two more bedrooms, bathroom, and laundry room. This house is within walking distance of downtown Albert Lea and Fountain Lake. Schedule your showing today!

  24. 2023-10-06
    soldstatus $110,000 Sold 558-char remark
    Show marketing remark (558 chars)

    Beautiful 3 bedroom home, that has been completely redone recently throughout the interior. Home has 2 newer baths, all newer flooring, electrical and wood work throughout. Newer kitchen cabinets, furnace, central air and windows, drywall and insulation. Main floor bedroom, with big closets, formal dining room , main floor bath and open staircase. Upper level features 2 spacious bedroom with big closets. Upper level laundry room with additional full bath. 2 stall detached garage. From the flooring to the light fixtures this one should be turn key !

  25. 2023-10-06
    soldstatus $110,000
    Show marketing remark (558 chars)

    Beautiful 3 bedroom home, that has been completely redone recently throughout the interior. Home has 2 newer baths, all newer flooring, electrical and wood work throughout. Newer kitchen cabinets, furnace, central air and windows, drywall and insulation. Main floor bedroom, with big closets, formal dining room , main floor bath and open staircase. Upper level features 2 spacious bedroom with big closets. Upper level laundry room with additional full bath. 2 stall detached garage. From the flooring to the light fixtures this one should be turn key !

  26. 2023-08-20
    status Pending 558-char remark
    Show marketing remark (558 chars)

    Beautiful 3 bedroom home, that has been completely redone recently throughout the interior. Home has 2 newer baths, all newer flooring, electrical and wood work throughout. Newer kitchen cabinets, furnace, central air and windows, drywall and insulation. Main floor bedroom, with big closets, formal dining room , main floor bath and open staircase. Upper level features 2 spacious bedroom with big closets. Upper level laundry room with additional full bath. 2 stall detached garage. From the flooring to the light fixtures this one should be turn key !

  27. 2023-08-11
    historical Contingent - Inspection 558-char remark
    Show marketing remark (558 chars)

    Beautiful 3 bedroom home, that has been completely redone recently throughout the interior. Home has 2 newer baths, all newer flooring, electrical and wood work throughout. Newer kitchen cabinets, furnace, central air and windows, drywall and insulation. Main floor bedroom, with big closets, formal dining room , main floor bath and open staircase. Upper level features 2 spacious bedroom with big closets. Upper level laundry room with additional full bath. 2 stall detached garage. From the flooring to the light fixtures this one should be turn key !

  28. 2023-07-30
    listed $114,900 Active 558-char remark
    Show marketing remark (558 chars)

    Beautiful 3 bedroom home, that has been completely redone recently throughout the interior. Home has 2 newer baths, all newer flooring, electrical and wood work throughout. Newer kitchen cabinets, furnace, central air and windows, drywall and insulation. Main floor bedroom, with big closets, formal dining room , main floor bath and open staircase. Upper level features 2 spacious bedroom with big closets. Upper level laundry room with additional full bath. 2 stall detached garage. From the flooring to the light fixtures this one should be turn key !

  29. 2022-01-09
    historical
  30. 2021-11-26
    price $124,900
  31. 2021-11-16
    price $134,900
  32. 2021-09-13
    price $139,000
  33. 2021-08-09
    price $149,900
  34. 2021-08-09
    price $15,900
  35. 2021-08-09
    price $149,900
  36. 2021-07-09
    listed $159,900 Active
  37. 2020-08-28
    soldstatus $13,500
  38. 2018-12-10
    historical
  39. 2018-12-10
    historical
  40. 2012-06-25
    listed $23,500
  41. 2012-06-25
    listed $23,500
  42. 2011-06-30
    listed $35,500
  43. 2011-06-30
    listed $35,500

ⓘ 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
$1,170 · $98/mo
Projected year-2 tax
$1,229 · $102/mo
Expected delta
+$59/yr (+$5/mo · 5.0%)

ⓘ 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 2/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥99°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
$13,680
− Mortgage interest
−$6,442
− Property taxes
−$1,170
− Insurance
−$575
− Repairs & maintenance
−$1,094
− Management
−$1,094
− Depreciation
−$3,345
Taxable loss
−$41
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$10
After-tax cash flow
$1,835/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
Albert Lea Public School District
NCES district ID
2702970
Math proficiency
30% ▼ -14.00%
Reading proficiency
40% ▼ -8.00%
Median HH income
$42,776
Composite
29.62/100
National rank
#6472
State rank
#258 of 301 in MN

Livability — Albert Lea

Score
72/100
State rank
#274
US rank
#5963

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Albert Lea, MN
County
Freeborn County · 21,377 people
City population
21,377
Metro
Albert Lea, MN
Population (ZIP)
21,377
Household income
$68,846
Rent vs Own
23.3% rent · 76.7% own
Severe rent burden
483.0

Population outlook (Freeborn County) Hauer SSP2

Today (2025)
29,680 people
By 2030
29,038 · -2.2%
By 2040
27,650 · -6.8%
By 2050
26,387 · -11.1%
By 2075
25,224 · -15.0%
By 2100
23,842 · -19.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 14% Two or more races 8% Asian 4% Black 2%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Portuguese 23% Iranian 3% Romanian 2%
Foreign-born
4% · Canada, Philippines
Languages at home
90% English-only · Spanish 7% Other Asian/Pacific 3%

Political lean MEDSL · Freeborn

2024 margin
Strong R (+21.3) · D 38.7% · R 60.0% · Other 1.3%
2008→2024 swing
-38.5pp toward R · 2008: 17.1pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+16.0 2016: R+17.4 2012: D+14.2 2008: D+17.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -63.40%
Current HPI
220.7963
Rent YoY
Metro
Albert Lea, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+238.0% since first listed
25 events — show timeline
  • 2026-04-26 Price Changed $120,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-09 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-02 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-05 Price Changed $125,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-10 Listed $130,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-10-06 Sold (Public Records) $110,000 Public Records
  • 2023-10-06 Sold (MLS) $110,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-08-20 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2023-08-11 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2023-07-30 Listed $114,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-01-09 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2021-11-26 Price Changed $124,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-11-16 Price Changed $134,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-09-13 Price Changed $139,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-08-09 Price Changed $149,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-08-09 Price Changed $15,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-08-09 Price Changed $149,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-07-09 Listed $159,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-08-28 Sold (Public Records) $13,500 Public Records
  • 2018-12-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2018-12-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2012-06-25 Listed $23,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2012-06-25 Listed $23,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-06-30 Listed $35,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-06-30 Listed $35,500 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+10.0%/yr

Latest (2025): $1,170 · +145.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…