CashFlowRE
Sign in Sign up
527 6th Ave NW Triplex
C+ Composite 62.29
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 +27.4/30.0
  • DSCR +9.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.7/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$349,900

527 6th Ave NW · Faribault, MN 55021
6 bd · 4.0 ba · 1,730 sqft · MultiFamily public records · 117 Days on market
Built 1880 6,926 sqft lot $202/sqft · 138% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Triplex investment opportunity at 527 6th Ave NW in Faribault featuring three 2-bedroom, 1-bath units. Each unit offers a practical floor plan with comfortable living spaces and consistent layouts throughout. The property presents strong rental appeal (Unit 1 rent $1310 month, Unit 2 $1100 Month, Unit 3 $1250 month) and is well positioned for long-term income potential in an established neighborhood. A solid option for investors seeking a multi-unit property with dependable demand.

Key facts

  • Practical floor plan
  • Multi-unit property
  • Strong rental appeal

Tags

PRACTICAL FLOOR PLANCOMFORTABLE LIVING SPACESSTRONG RENTAL APPEALLONG-TERM INCOME POTENTIALESTABLISHED NEIGHBORHOODMULTI-UNIT PROPERTY

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 × 2-bed/1.0-bath units multifamily listed at $350k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive. Per door: $342/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $350k).
  • Recommended offer: $318k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% vs local median 4.1% in Faribault — 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 76/100 on livability (#158 in MN, #3,440 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, employment C-, commute F.
  • Faribault Public School District (town): math 17% / reading 34% proficiency, ranked #275 of 301 in MN (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 165 active listings in the ZIP; 93 units permitted in Rice County in 2024 (0 in 5+ unit buildings).
  • At $4,083/mo this rent would consume 71% of the median local household income ($69k/yr) (locally 755% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $98k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 117 days — a 9% lower offer ($318k) is reasonable based on typical stale-listing flexibility.
  • 12 sale attempts since 25y ago 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 1880 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $318,409 (9.0% below list)

Questions for the listing agent

  1. It's been on market 117 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1880 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.17%
Cap rate
9.82%
Cash-on-cash
12.58%
DSCR
1.56
GRM
7.1

CMA / ARV

ARV (median comp)
$146,840
List price
$349,900
Delta
138.29%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
2.3%
Equity multiple
1.09×
Total profit
$8,651
Equity at exit
$52,171
10-year hold
IRR
11.9%
Equity multiple
1.93×
Total profit
$91,477
Equity at exit
$30,253

Cash invested: $97,972 (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 55021

Home prices YoY
-26.9%
Active inventory
165
Price-to-rent
21.4×

Monthly cashflow live

Estimated rent
$4,083 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$218 /mo · $2,612/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$857
Net cashflow
$1,027

Break-even live

Break-even rent $2,783
Max offer price $349,900
Occupancy floor 70%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $4,083

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
$87,475
Closing costs
$10,497
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 34 events

  1. 2026-05-18
    status Pending 486-char remark
    Show marketing remark (486 chars)

    Triplex investment opportunity at 527 6th Ave NW in Faribault featuring three 2-bedroom, 1-bath units. Each unit offers a practical floor plan with comfortable living spaces and consistent layouts throughout. The property presents strong rental appeal (Unit 1 rent $1310 month, Unit 2 $1100 Month, Unit 3 $1250 month) and is well positioned for long-term income potential in an established neighborhood. A solid option for investors seeking a multi-unit property with dependable demand.

  2. 2026-01-21
    listed $349,900 Active 486-char remark
    Show marketing remark (486 chars)

    Triplex investment opportunity at 527 6th Ave NW in Faribault featuring three 2-bedroom, 1-bath units. Each unit offers a practical floor plan with comfortable living spaces and consistent layouts throughout. The property presents strong rental appeal (Unit 1 rent $1310 month, Unit 2 $1100 Month, Unit 3 $1250 month) and is well positioned for long-term income potential in an established neighborhood. A solid option for investors seeking a multi-unit property with dependable demand.

  3. 2025-02-01
    historical $1,250
  4. 2025-01-28
    listed $1,250
  5. 2025-01-13
    soldstatus $315,200 Sold 402-char remark
    Show marketing remark (402 chars)

    Take advantage of this fantastic investment opportunity with this fully remodeled triplex in Faribault. This property features three spacious 2-bedroom units, all recently updated to offer modern amenities while preserving the charm of the building. With tenants responsible for their own heat and electric, this property offers a great potential for steady cash flow and low maintenance for the owner.

  6. 2024-12-31
    status Pending 402-char remark
    Show marketing remark (402 chars)

    Take advantage of this fantastic investment opportunity with this fully remodeled triplex in Faribault. This property features three spacious 2-bedroom units, all recently updated to offer modern amenities while preserving the charm of the building. With tenants responsible for their own heat and electric, this property offers a great potential for steady cash flow and low maintenance for the owner.

  7. 2024-12-05
    historical Contingent - Inspection 402-char remark
    Show marketing remark (402 chars)

    Take advantage of this fantastic investment opportunity with this fully remodeled triplex in Faribault. This property features three spacious 2-bedroom units, all recently updated to offer modern amenities while preserving the charm of the building. With tenants responsible for their own heat and electric, this property offers a great potential for steady cash flow and low maintenance for the owner.

  8. 2024-11-18
    listed $309,900 Active 402-char remark
    Show marketing remark (402 chars)

    Take advantage of this fantastic investment opportunity with this fully remodeled triplex in Faribault. This property features three spacious 2-bedroom units, all recently updated to offer modern amenities while preserving the charm of the building. With tenants responsible for their own heat and electric, this property offers a great potential for steady cash flow and low maintenance for the owner.

  9. 2018-02-06
    soldstatus $85,000
  10. 2018-01-22
    soldstatus $85,000 Sold
  11. 2017-11-21
    status Pending
  12. 2017-08-14
    price $89,000
  13. 2017-03-09
    listed $95,000 Active
  14. 2017-03-08
    historical
  15. 2016-03-08
    listed $99,000 Active
  16. 2016-03-01
    historical
  17. 2015-04-30
    listed $105,000 Active
  18. 2015-03-25
    historical
  19. 2014-07-28
    listed $113,000 Active
  20. 2014-04-05
    historical
  21. 2014-02-26
    listed $122,000 Active
  22. 2012-12-12
    historical
  23. 2012-06-30
    listed $149,900
  24. 2012-06-27
    historical
  25. 2011-06-27
    listed $149,900
  26. 2003-03-17
    soldstatus $153,000
  27. 2003-01-30
    soldstatus $153,000
  28. 2002-11-19
    historical
  29. 2002-11-04
    listed $153,900
  30. 2002-01-31
    soldstatus $98,500
  31. 2002-01-03
    historical
  32. 2001-12-27
    listed $99,900
  33. 1999-10-13
    soldstatus $72,500
  34. 1999-10-13
    soldstatus $100,700

ⓘ 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
$2,612 · $218/mo
Projected year-2 tax
$3,265 · $272/mo
Expected delta
+$653/yr (+$54/mo · 25.0%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 15 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
$48,996
− Mortgage interest
−$19,600
− Property taxes
−$2,612
− Insurance
−$1,750
− Repairs & maintenance
−$3,920
− Management
−$3,920
− Depreciation
−$10,179
Taxable income
$7,016
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,684
After-tax cash flow
$10,642/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
Faribault Public School District
NCES district ID
2711760
Math proficiency
17% ▼ -18.00%
Reading proficiency
34% ▼ -8.00%
Median HH income
$54,584
Composite
22.85/100
National rank
#8011
State rank
#275 of 301 in MN

Livability — Faribault

Score
76/100
State rank
#158
US rank
#3440

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Faribault, MN
County
Rice County · 56,558 people
City population
30,908
Metro
Faribault-Northfield, MN
Population (ZIP)
30,908
Household income
$68,820
Rent vs Own
28.2% rent · 71.8% own
Severe rent burden
755.0

Population outlook (Rice County) Hauer SSP2

Today (2025)
66,716 people
By 2030
67,352 · +1.0%
By 2040
67,595 · +1.3%
By 2050
67,074 · +0.5%
By 2075
66,641 · -0.1%
By 2100
66,205 · -0.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Black 13% Hispanic / Latino 12% Two or more races 6% Asian 1%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Portuguese 9% Lithuanian 3% Romanian 2%
Foreign-born
11% · Canada
Languages at home
82% English-only · Spanish 9% Other Asian/Pacific 1%

Political lean MEDSL · Rice

2024 margin
Toss-up / Even · D 47.8% · R 50.3% · Other 1.8%
2008→2024 swing
-14.0pp toward R · 2008: 11.5pp · 2024: -2.5pp
All cycles
2024: R+2.5 2020: R+0.2 2016: R+3.1 2012: D+8.3 2008: D+11.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -93.12%
Current HPI
253.3996
Rent YoY
Metro
Faribault-Northfield, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+382.6% since first listed
34 events — show timeline
  • 2026-05-18 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-21 Listed $349,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-02-01 Rental Removed $1,250 REDFIN
  • 2025-01-28 Listed for Rent $1,250 REDFIN
  • 2025-01-13 Sold (MLS) $315,200 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-12-31 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2024-12-05 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2024-11-18 Listed $309,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-02-06 Sold (Public Records) $85,000 Public Records
  • 2018-01-22 Sold (MLS) $85,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2017-11-21 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2017-08-14 Price Changed $89,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2017-03-09 Listed $95,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2017-03-08 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2016-03-08 Listed $99,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-03-01 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2015-04-30 Listed $105,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2015-03-25 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2014-07-28 Listed $113,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-04-05 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2014-02-26 Listed $122,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2012-12-12 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2012-06-30 Listed $149,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2012-06-27 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2011-06-27 Listed $149,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-03-17 Sold (Public Records) $153,000 Public Records
  • 2003-01-30 Sold (MLS) $153,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2002-11-19 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2002-11-04 Listed $153,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2002-01-31 Sold (MLS) $98,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2002-01-03 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2001-12-27 Listed $99,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1999-10-13 Sold (Public Records) $100,700 Public Records
  • 1999-10-13 Sold (Public Records) $72,500 Public Records

Property tax history

+5.0%/yr

Latest (2025): $2,612 · +13.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…