CashFlowRE
Sign in Sign up
201 Euclid St
B+ Composite 79.24
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
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +9.3/10.0
  • ARV discount +7.5/15.0
  • Schools +3.9/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$59,900

201 Euclid St · Alden, MN 56009
2 bd · 1.0 ba · 624 sqft · SingleFamily public records · 112 Days on market
Built 1954 6,534 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A cute and cozy 2-bedroom, 1-bath home with an attached 1-stall garage, walk out unfinished basement with a sump pump, a spacious yard and TONS of potential! The seller recently moved out, and with a little cleaning and personal touch, this home is ready for its next chapter. A little effort will go a long way in bringing out its full charm and potential. Outside, you’ll find a good-sized yard with a storage shed — perfect for tools, lawn equipment, or extra storage. The location is hard to beat: close to the lake and right next to the school, making it convenient and desirable. This is a fantastic opportunity for a first-time buyer, downsizer, or investor looking to add value.

Key facts

  • Spacious yard
  • Attached garage
  • Close to lake

Tags

ATTACHED GARAGESPACIOUS YARDSTORAGE SHEDCLOSE TO LAKENEXT TO SCHOOL

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/1.0-bath single-family listed at $60k.

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 ($855 rent vs $60k).
  • Recommended offer: $55k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 71/100 on livability (#313 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B; Watch: employment C-, health & safety C-, crime D+.
  • Alden-Conger Public School District (rural): math 40% / reading 50% proficiency, ranked #174 of 301 in MN (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 11 active listings in the ZIP; 16 units permitted in Freeborn County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($414 loan paydown + $6k appreciation (10.0% local appreciation)).
  • Freeborn County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 112 days — a 9% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $20k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $54,509 (9.0% below list)

Questions for the listing agent

  1. It's been on market 112 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  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 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
1.43%
Cap rate
11.05%
Cash-on-cash
16.98%
DSCR
1.76
GRM
5.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
36.9%
Equity multiple
3.85×
Total profit
$47,769
Equity at exit
$53,963
10-year hold
IRR
31.8%
Equity multiple
8.68×
Total profit
$128,837
Equity at exit
$116,373

Cash invested: $16,772 (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 56009

Home prices YoY
14.3%
Active inventory
11
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$855 medium interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$99 /mo · $1,188/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$180
Net cashflow
$237

Break-even live

Break-even rent $555
Max offer price $59,900
Occupancy floor 67%

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
$14,975
Closing costs
$1,797
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 26 events

  1. 2026-06-19
    days on market $59,900 Active 112 DOM
  2. 2026-06-18
    days on market $59,900 Active 111 DOM
  3. 2026-06-17
    days on market $59,900 Active 110 DOM
  4. 2026-06-16
    days on market $59,900 Active 109 DOM
  5. 2026-06-15
    days on market $59,900 Active 108 DOM
  6. 2026-06-14
    days on market $59,900 Active 106 DOM
  7. 2026-06-12
    days on market $59,900 Active 105 DOM
  8. 2026-06-09
    days on market $59,900 Active 102 DOM
  9. 2026-06-08
    days on market $59,900 Active 101 DOM
  10. 2026-06-07
    days on market $59,900 Active 100 DOM
  11. 2026-06-05
    days on market $59,900 Active 98 DOM
  12. 2026-06-04
    days on market $59,900 Active 96 DOM
  13. 2026-06-02
    days on market $59,900 Active 95 DOM
  14. 2026-06-01
    days on market $59,900 Active 94 DOM
  15. 2026-05-31
    days on market $59,900 Active 93 DOM
  16. 2026-05-31
    days on market $59,900 Active 92 DOM
  17. 2026-05-07
    status Active 701-char remark
    Show marketing remark (701 chars)

    A cute and cozy 2-bedroom, 1-bath home with an attached 1-stall garage, walk out unfinished basement with a sump pump, a spacious yard and TONS of potential! The seller recently moved out, and with a little cleaning and personal touch, this home is ready for its next chapter. A little effort will go a long way in bringing out its full charm and potential. Outside, you’ll find a good-sized yard with a storage shed — perfect for tools, lawn equipment, or extra storage. The location is hard to beat: close to the lake and right next to the school, making it convenient and desirable. This is a fantastic opportunity for a first-time buyer, downsizer, or investor looking to add value.

  18. 2026-05-06
    historical 701-char remark
    Show marketing remark (701 chars)

    A cute and cozy 2-bedroom, 1-bath home with an attached 1-stall garage, walk out unfinished basement with a sump pump, a spacious yard and TONS of potential! The seller recently moved out, and with a little cleaning and personal touch, this home is ready for its next chapter. A little effort will go a long way in bringing out its full charm and potential. Outside, you’ll find a good-sized yard with a storage shed — perfect for tools, lawn equipment, or extra storage. The location is hard to beat: close to the lake and right next to the school, making it convenient and desirable. This is a fantastic opportunity for a first-time buyer, downsizer, or investor looking to add value.

  19. 2026-04-17
    price $67,500 701-char remark
    Show marketing remark (701 chars)

    A cute and cozy 2-bedroom, 1-bath home with an attached 1-stall garage, walk out unfinished basement with a sump pump, a spacious yard and TONS of potential! The seller recently moved out, and with a little cleaning and personal touch, this home is ready for its next chapter. A little effort will go a long way in bringing out its full charm and potential. Outside, you’ll find a good-sized yard with a storage shed — perfect for tools, lawn equipment, or extra storage. The location is hard to beat: close to the lake and right next to the school, making it convenient and desirable. This is a fantastic opportunity for a first-time buyer, downsizer, or investor looking to add value.

  20. 2026-02-25
    listed $79,900 Active 701-char remark
    Show marketing remark (701 chars)

    A cute and cozy 2-bedroom, 1-bath home with an attached 1-stall garage, walk out unfinished basement with a sump pump, a spacious yard and TONS of potential! The seller recently moved out, and with a little cleaning and personal touch, this home is ready for its next chapter. A little effort will go a long way in bringing out its full charm and potential. Outside, you’ll find a good-sized yard with a storage shed — perfect for tools, lawn equipment, or extra storage. The location is hard to beat: close to the lake and right next to the school, making it convenient and desirable. This is a fantastic opportunity for a first-time buyer, downsizer, or investor looking to add value.

  21. 2022-04-29
    soldstatus $70,000 Sold 267-char remark
    Show marketing remark (267 chars)

    Low utility costs and maintenance lend great appeal to 2 bedroom ranch-style cutie that is all ready for a new owner. Nice garage. The basement walks out and can easily double the living space. Perfect for today's minimalist buyers -a great small-town place to be.

  22. 2022-04-26
    soldstatus $70,000
  23. 2022-04-15
    status Pending 267-char remark
    Show marketing remark (267 chars)

    Low utility costs and maintenance lend great appeal to 2 bedroom ranch-style cutie that is all ready for a new owner. Nice garage. The basement walks out and can easily double the living space. Perfect for today's minimalist buyers -a great small-town place to be.

  24. 2022-04-14
    historical Contingent - Inspection 267-char remark
    Show marketing remark (267 chars)

    Low utility costs and maintenance lend great appeal to 2 bedroom ranch-style cutie that is all ready for a new owner. Nice garage. The basement walks out and can easily double the living space. Perfect for today's minimalist buyers -a great small-town place to be.

  25. 2022-01-14
    listed $79,900 Active 267-char remark
    Show marketing remark (267 chars)

    Low utility costs and maintenance lend great appeal to 2 bedroom ranch-style cutie that is all ready for a new owner. Nice garage. The basement walks out and can easily double the living space. Perfect for today's minimalist buyers -a great small-town place to be.

  26. 2001-07-02
    soldstatus $39,900

ⓘ 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
$1,188 · $99/mo
Projected year-2 tax
$1,188 · $99/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 2/10 Low 7 d/yr ≥98°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
$10,260
− Mortgage interest
−$3,355
− Property taxes
−$1,188
− Insurance
−$300
− Repairs & maintenance
−$821
− Management
−$821
− Depreciation
−$1,743
Taxable income
$2,033
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$488
After-tax cash flow
$2,360/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
Alden-Conger Public School District
NCES district ID
2703030
Math proficiency
40% ▼ -15.00%
Reading proficiency
50% ▼ -7.00%
Median HH income
$55,513
Composite
39.13/100
National rank
#4036
State rank
#174 of 301 in MN

Livability — Alden

Score
71/100
State rank
#313
US rank
#6998

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alden, MN
Population (ZIP)
1,539

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 (96%)
Race & ethnicity
White 96% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Portuguese 26% Romanian 4% Lithuanian 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 1%

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
▲ 27.48%
Current HPI
219.11
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

+69.2% since first listed
10 events — show timeline
  • 2026-05-07 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-06 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-17 Price Changed $67,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-25 Listed $79,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-04-29 Sold (MLS) $70,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-04-26 Sold (Public Records) $70,000 Public Records
  • 2022-04-15 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2022-04-14 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2022-01-14 Listed $79,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2001-07-02 Sold (Public Records) $39,900 Public Records

Property tax history

+8.9%/yr

Latest (2025): $1,188 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…