CashFlowRE
Sign in Sign up
219 Floral Ave
D+ Composite 45.95
Why this score? — see what drove the D+ 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 +13.7/30.0
  • ARV discount +9.5/15.0
  • Rent growth +4.6/5.0
  • Schools +4.4/10.0
  • DSCR +4.1/10.0
  • Livability +3.9/5.0
  • 1% rule +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$279,900

219 Floral Ave · Mankato, MN 56001
4 bd · 1.0 ba · 2,036 sqft · SingleFamily public records · 9 Days on market
Built 1959 7,840 sqft lot Est $293k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully preserved 1959 rambler, where mid-century charm and exceptional care shine throughout. Original details, quality craftsmanship, and timeless design have been thoughtfully maintained for generations. The main level features three spacious bedrooms, a full bath, warm wood flooring, and an abundance of natural light throughout. The kitchen is filled with original character, offering wood cabinetry, a vintage wall oven, a built-in desk, and plenty of space for a dining table. The finished lower level blends nostalgia with functionality, featuring spacious family and recreation rooms with a classic shuffleboard area. Custom room-divider bookshelves add both style and storage, while the kitchenette—with blue laminate countertops and an egress window—provides flexibility for entertaining or hobbies. A charming blue tile bathroom completes the space with a nod to the home's mid-century roots. Outside, a stone patio provides a peaceful place to enjoy the backyard, where 11 evergreen trees create a natural privacy wall that will continue to mature into an impressive backdrop. Beautifully preserved and rich with original character, this home has been cherished by just two owners since it was built and is ready to welcome its next chapter.

Key facts

  • Vintage wall oven
  • Natural light
  • Original details

Tags

MID-CENTURY CHARMORIGINAL DETAILSQUALITY CRAFTSMANSHIPNATURAL LIGHTWOOD CABINETRYVINTAGE WALL OVEN

Property features AI

Exterior

  • Parking: Attached garage (1-car), concrete floor — garage dimensions approximately 24 x 14
  • Utilities: City water; City sewer; Natural gas
  • Home design: Residential property; One level (main living on one level); Main level living area and additional finished lower level
  • Construction: Frame construction; Asphalt roof; Block foundation; Originally built area includes above-grade and below-grade finished space
  • Exterior features: Patio; Medium tree coverage on the lot; City street frontage

Interior

  • Kitchen: Cooktop; Wall oven; Refrigerator
  • Bedrooms: Three bedrooms (primary and two additional bedrooms on the main level)
  • Bathrooms: One full bathroom on the main level; One three-quarter bathroom in the basement
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Finished basement with egress window(s), storage space and sump pump; Kitchen and dining combined (Kitchen/Dining Room)
  • Laundry & utility: Laundry located in the basement; Gas water heater

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 single-family listed at $280k.

Deal economics

  • At list price, monthly cash flow is $18 ($221/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 $230k (17.9% below list).
  • Recommended offer: $230k (17.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.4% in Mankato — 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 77/100 on livability (#133 in MN, #2,970 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: crime C-, amenities C-, commute F.
  • Mankato Public School District (urban): math 48% / reading 56% proficiency, ranked #98 of 301 in MN (top 33%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+8.6%/yr); 352 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 269 units permitted in Blue Earth County in 2024 (154 in 5+ unit buildings).
  • This rent runs 40% 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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Blue Earth County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 12y 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.
  • Current owner paid $145k; list at $280k implies a 93% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $229,689 (17.9% below list)

Questions for the listing agent

  1. Built in 1959 — 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 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.82%
Cap rate
6.37%
Cash-on-cash
0.28%
DSCR
1.01
GRM
10.2

CMA / ARV

ARV (on-the-fly)
$293,184
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
219 Ellis Ave 0.19mi 3/2.0 (-1) 2,067 (+2%) 14mo $244,000 $118 68
49 Camelot Ln 0.19mi 4/2.0 2,080 (+2%) 24mo $310,000 $149 64
219 James Ave 0.60mi 4/2.0 2,067 (+2%) 2mo $300,000 $145 64
310 Dillon Ave 0.10mi 3/2.0 (-1) 2,229 (+10%) 14mo $272,000 $122 59
110 Heron Dr 0.55mi 4/2.0 2,042 (+0%) 19mo $299,900 $147 54
202 E Lewis St 0.66mi 3/2.0 (-1) 1,910 (-6%) 5mo $210,500 $110 46
215 James Ave 0.60mi 4/2.0 1,820 (-11%) 8mo $280,000 $154 44
153 Rita Rd 0.59mi 3/2.0 (-1) 1,968 (-3%) 23mo $295,000 $150 39
203 S Division St 0.67mi 3/2.0 (-1) 2,322 (+14%) 0mo $334,700 $144 36
216 Branson St 0.70mi 3/1.5 (-1) 1,960 (-4%) 23mo $260,000 $133 35
118 Martin Cir 0.62mi 3/1.0 (-1) 1,876 (-8%) 22mo $251,000 $134 35
10 Roblen Ct 0.71mi 4/2.0 2,172 (+7%) 23mo $305,500 $141 33

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-10.8%
Equity multiple
0.59×
Total profit
$-32,094
Equity at exit
$41,734
10-year hold
IRR
4.1%
Equity multiple
1.37×
Total profit
$28,607
Equity at exit
$24,201

Cash invested: $78,372 (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 56001

Rents YoY
8.6%
Active inventory
352
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$2,297 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$212 /mo · $2,540/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$482
Net cashflow
$18

Break-even live

Break-even rent $2,274
Max offer price $279,900
Occupancy floor 94%

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
$69,975
Closing costs
$8,397
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1050 Marsh St Unit 326 Van Tol Mankato, MN 3.0 2.0 1461 $2,360 $1.62 43d 1 1.19mi
412 Wall St Unit 412 North Mankato, MN 4.0 2.5 2600 $2,300 $0.88 43d 1 1.48mi

Listing history 8 events

  1. 2026-06-19
    days on market $279,900 Active 9 DOM
  2. 2026-06-18
    days on market $279,900 Active 8 DOM
  3. 2026-06-17
    days on market $279,900 Active 7 DOM
  4. 2026-06-16
    days on market $279,900 Active 6 DOM
  5. 2026-06-15
    days on market $279,900 Active 5 DOM
  6. 2026-06-14
    days on market $279,900 Active 3 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    listed $279,900 Active 2 DOM

ⓘ 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
$2,540 · $212/mo
Projected year-2 tax
$2,837 · $236/mo
Expected delta
+$297/yr (+$25/mo · 11.7%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$27,563
− Mortgage interest
−$15,679
− Property taxes
−$2,540
− Insurance
−$1,400
− Repairs & maintenance
−$2,205
− Management
−$2,205
− Depreciation
−$8,143
Taxable loss
−$4,608
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,106
After-tax cash flow
$1,327/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
Mankato Public School District
NCES district ID
2718780
Math proficiency
48% ▼ -11.00%
Reading proficiency
56% ▼ -8.00%
Median HH income
$49,469
Composite
44.36/100
National rank
#2819
State rank
#98 of 301 in MN

Livability — Mankato

Score
77/100
State rank
#133
US rank
#2970

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mankato, MN
County
Blue Earth County · 51,585 people
City population
51,585
Metro
Mankato, MN
Population (ZIP)
51,585
Household income
$69,531
Rent vs Own
45.9% rent · 54.1% own
Severe rent burden
2394.0

Population outlook (Blue Earth County) Hauer SSP2

Today (2025)
70,208 people
By 2030
72,708 · +3.6%
By 2040
77,481 · +10.4%
By 2050
82,842 · +18.0%
By 2075
99,990 · +42.4%
By 2100
116,795 · +66.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Black 6% Hispanic / Latino 5% Two or more races 4% Asian 3%
Common ancestry
Portuguese 11% Lithuanian 3% Romanian 3%
Foreign-born
8% · Canada, Vietnam, South Korea
Languages at home
90% English-only · Spanish 3% Other Indo-European 1% Vietnamese 1%

Political lean MEDSL · Blue Earth

2024 margin
Toss-up / Even · D 48.3% · R 49.5% · Other 2.1%
2008→2024 swing
-14.2pp toward R · 2008: 12.9pp · 2024: -1.2pp
All cycles
2024: R+1.2 2020: D+4.4 2016: R+3.7 2012: D+9.5 2008: D+12.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -192.46%
Current HPI
189.8485
Rent YoY
▲ 8.55%
Metro
Mankato, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+80.7% since first listed
10 events — show timeline
  • 2026-06-10 Listed $279,900 RASM
  • 2026-06-10 Listed $279,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-09-08 Sold (Public Records) $145,000 Public Records
  • 2014-09-04 Sold (MLS) $145,000 LSAR
  • 2014-09-04 Sold (MLS) $145,000 RASM
  • 2014-09-04 Sold (MLS) $145,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-08-28 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2014-07-29 Listed $154,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-07-29 Listed $154,900 LSAR
  • 2014-07-29 Listed $154,900 RASM

Property tax history

+5.6%/yr

Latest (2025): $2,540 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…