CashFlowRE
Sign in Sign up
816 Clausen Ave
B- Composite 66.01
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 +24.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.9/10.0
  • 1% rule +7.0/10.0
  • 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

816 Clausen Ave · Albert Lea, MN 56007
3 bd · 1.5 ba · 1,761 sqft · SingleFamily public records · 9 Days on market
Built 1947 6,577 sqft lot $65/sqft · 39% below area Est $147k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great three bedroom, two bath home with unique features, such as a three season porch on the main level, as well as the upstairs! Wonderful handcrafted woodwork throughout home. Home also features a great backyard for entertaining, with two patio areas and a swing.

Key facts

  • Functional layout
  • Corner lot
  • Patio space

Tags

CORNER LOTDETACHED GARAGEPATIO SPACEORIGINAL HARDWOOD FLOORSFUNCTIONAL LAYOUT

Property features AI

Exterior

  • Parking: Detached or attached garage information not specified; concrete parking surface; One-car garage (12x20)
  • Utilities: City water; City sewer; Natural gas fuel; Electric service with circuit breakers
  • Home design: Residential property; Two-story home; Main entry on the main level; Facing direction not specified
  • Construction: Block foundation; Roof over 8 years old; Built with wood exterior
  • Exterior features: Patio; Wood exterior; Corner lot; City-maintained street frontage

Interior

  • Kitchen: Main-level kitchen
  • Bedrooms: Three bedrooms — two on the upper level, one on the main level
  • Bathrooms: One 3/4 bathroom on the upper level; One half bathroom on the main level
  • Heating & cooling: Forced air heating; No central air
  • Interior features: Unfinished basement; Informal dining room; Main-level porch

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 3-bed/1.5-bath single-family listed at $115k.

Deal economics

  • At list price, monthly cash flow is $237 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $115k).
  • Cap rate 8.8% 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; 1 comparable units currently listed for rent nearby; 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $115,000

Questions for the listing agent

  1. Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  4. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  5. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.20%
Cap rate
8.76%
Cash-on-cash
8.82%
DSCR
1.39
GRM
7.0

CMA / ARV

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

Projected returns pro-forma

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

5-year hold
IRR
-2.9%
Equity multiple
0.89×
Total profit
$-3,502
Equity at exit
$17,147
10-year hold
IRR
6.9%
Equity multiple
1.52×
Total profit
$16,591
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
7.0×

Monthly cashflow live

Estimated rent
$1,377 medium interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$200 /mo · $2,406/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$237

Break-even live

Break-even rent $1,078
Max offer price $115,000
Occupancy floor 78%

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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1619 W Main St Unit 116- 2 Loft, 15 bath Albert Lea, MN 2.0 1.5 1366 $1,500 $1.10 43d 1 1.47mi

Listing history 3 events

  1. 2026-05-13
    listed $115,000 Active 984-char remark
  2. 2021-07-22
    soldstatus $101,500 265-char remark
    Show marketing remark (265 chars)

    Great three bedroom, two bath home with unique features, such as a three season porch on the main level, as well as the upstairs! Wonderful handcrafted woodwork throughout home. Home also features a great backyard for entertaining, with two patio areas and a swing.

  3. 2021-07-22
    soldstatus $101,500
    Show marketing remark (265 chars)

    Great three bedroom, two bath home with unique features, such as a three season porch on the main level, as well as the upstairs! Wonderful handcrafted woodwork throughout home. Home also features a great backyard for entertaining, with two patio areas and a swing.

ⓘ 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
$2,406 · $200/mo
Projected year-2 tax
$2,406 · $200/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 1/10 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
$16,530
− Mortgage interest
−$6,442
− Property taxes
−$2,406
− Insurance
−$575
− Repairs & maintenance
−$1,322
− Management
−$1,322
− Depreciation
−$3,345
Taxable income
$1,117
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$268
After-tax cash flow
$2,573/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

+13.3% since first listed
5 events — show timeline
  • 2026-05-22 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-19 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-13 Listed $115,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-07-22 Sold (Public Records) $101,500 Public Records
  • 2021-07-22 Sold (MLS) $101,500 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+8.4%/yr

Latest (2025): $2,406 · +51.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…