CashFlowRE
Sign in Sign up
213 Clinton St
B Composite 70.67
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
  • Rent growth +5.0/5.0
  • Livability +3.2/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$70,000

213 Clinton St · Mapleview, MN 55912
4 bd · 1.0 ba · 1,512 sqft · Other public records · 11 Days on market
Built 1900 6,272 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Looking for a fixer-upper? Well, here you go! This corner lot home has the potential for 4 Bedrooms with the addition of closets and a second bathroom in the basement. A great opportunity you don't want to miss out on so come take a look today!

Key facts

  • 6,272 sq ft lot
  • Garage
  • Built 1900

Property features AI

Finance

  • Other: Living area reported as 3,024 sq ft (total building area 4,536; below-grade area recorded as 1,512)

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: City water (in street); City sewer (in street); Natural gas
  • Home design: Residential property; Two stories; Main entry level: main floor; Above-grade finished area recorded at 3,024 sq ft
  • Construction: Block foundation
  • Exterior features: Vinyl and wood exterior; Corner lot; Lot dimensions approximately 125 x 50

Interior

  • Kitchen: Kitchen on main level (13x15)
  • Bedrooms: 4 bedrooms total; Upper level: two bedrooms (14x11, 16x15 and 14x10 listed — three upper-level bedroom dimensions recorded); Main level: one bedroom (13x10)
  • Bathrooms: One three-quarter bathroom (14x7 on main level)
  • Heating & cooling: Forced air heating; Wall air conditioning units
  • Interior features: Wheelchair ramp access; Unfinished block basement

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 other listed at $70k.

Deal economics

  • At list price, monthly cash flow is $945 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).

Location & tenants

  • Location reads 64/100 on livability (#610 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A; Watch: crime D, schools F, amenities F.
  • Austin Public School District (town): math 24% / reading 34% proficiency, ranked #267 of 301 in MN (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+11.6%/yr); 188 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 53 units permitted in Mower County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($70k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts; this cycle's ask has dropped $5k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $57k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $70,000

Questions for the listing agent

  1. Built in 1900 — 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. 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?
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
2.56%
Cap rate
22.49%
Cash-on-cash
57.84%
DSCR
3.57
GRM
3.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
61.9%
Equity multiple
3.98×
Total profit
$58,331
Equity at exit
$10,437
10-year hold
IRR
68.2%
Equity multiple
9.75×
Total profit
$171,509
Equity at exit
$6,052

Cash invested: $19,600 (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 55912

Home prices YoY
-34.4%
Rents YoY
11.6%
Active inventory
188
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,794 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$76 /mo · $914/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$945

Break-even live

Break-even rent $598
Max offer price $70,000
Occupancy floor 42%

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
$17,500
Closing costs
$2,100
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
704 1st Dr NW Austin, MN 3.0 1.0–2.0 981 $2,514 $2.56 43d 96 1.22mi

Listing history 8 events

  1. 2026-05-08
    status Pending 244-char remark
  2. 2026-05-05
    historical Contingent - Inspection 244-char remark
  3. 2026-05-03
    status Active 244-char remark
  4. 2026-05-03
    price $70,000 244-char remark
  5. 2026-04-29
    historical Contingent - Inspection 244-char remark
  6. 2026-04-27
    listed $75,000 Active 244-char remark
  7. 2011-03-01
    soldstatus $50,000
  8. 2005-06-29
    soldstatus $50,000

ⓘ 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
$914 · $76/mo
Projected year-2 tax
$914 · $76/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 2/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥98°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
$21,527
− Mortgage interest
−$3,921
− Property taxes
−$914
− Insurance
−$350
− Repairs & maintenance
−$1,722
− Management
−$1,722
− Depreciation
−$2,036
Taxable income
$10,861
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,607
After-tax cash flow
$8,731/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
Austin Public School District
NCES district ID
2703450
Math proficiency
24% ▼ -12.00%
Reading proficiency
34% ▼ -9.00%
Median HH income
$43,818
Composite
24.75/100
National rank
#7604
State rank
#267 of 301 in MN

Livability — Mapleview

Score
64/100
State rank
#610
US rank
#14537

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mapleview, MN
County
Mower County · 29,632 people
Metro
Austin, MN
Population (ZIP)
29,632
Household income
$70,177
Rent vs Own
26.0% rent · 74.0% own
Severe rent burden
759.0

Population outlook (Mower County) Hauer SSP2

Today (2025)
39,967 people
By 2030
40,204 · +0.6%
By 2040
40,509 · +1.4%
By 2050
40,841 · +2.2%
By 2075
42,029 · +5.2%
By 2100
42,272 · +5.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 16% Asian 8% Two or more races 7% Black 5%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Portuguese 16% Lithuanian 2% Iranian 2%
Foreign-born
15% · Canada, Philippines, China
Languages at home
76% English-only · Spanish 14% Other Asian/Pacific 5% German/W. Germanic 1%

Political lean MEDSL · Mower

2024 margin
R (+10.5) · D 43.9% · R 54.4% · Other 1.7%
2008→2024 swing
-34.1pp toward R · 2008: 23.6pp · 2024: -10.5pp
All cycles
2024: R+10.5 2020: R+5.8 2016: R+7.8 2012: D+22.7 2008: D+23.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -142.60%
Current HPI
271.4199
Rent YoY
▲ 11.62%
Metro
Austin, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+14.0% since first listed
10 events — show timeline
  • 2026-06-02 Sold (Public Records) $57,000 Public Records
  • 2026-05-29 Sold (MLS) $57,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-08 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-05 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-03 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-03 Price Changed $70,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-29 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-27 Listed $75,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-03-01 Sold (Public Records) $50,000 Public Records
  • 2005-06-29 Sold (Public Records) $50,000 Public Records

Property tax history

+8.0%/yr

Latest (2025): $914 · -2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…