119 S Orient St · Fairmont, MN 56031

$99,000

3 bd · 2.0 ba · 1,533 sqft · SingleFamily public records · 26 Days on market

Built 1930 4,748 sqft lot

---

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 +26.9/30.0
• DSCR +9.3/10.0
• ARV discount +7.5/15.0
• 1% rule +6.9/10.0
• Schools +4.1/10.0
• Livability +3.4/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

This house is a very quant 2 bedroom 1 bath home in a great location. Close to the mall, eating places, and grocery store. When you first enter there is a very welcoming front porch. A beautiful oval glass front door. Amazing wood work throughout the home. With 2 wooden built ins, in the sun room and dining room. Mitigation system added in basement. So you can finish basement off and add value right now there is a walled off non legal bedroom down there. Upstairs is a completely open room that can be used as a 3rd bedroom or craft/office area. Call today for your personal showing!!

Key facts

• Great storage
• Unfinished basement
• Main floor laundry

Tags

• MAIN FLOOR LAUNDRY
• HOME OFFICE
• UNFINISHED BASEMENT
• GREAT STORAGE

Property features AI

Exterior

• Parking: Detached or attached 1-car garage (24 x 10); Garage approximately 240 square feet
• Utilities: City water (connected); City sewer (connected); Natural gas
• Home design: Residential property; One and a half stories; Main living area roughly 1,779 square feet
• Construction: Block foundation
• Exterior features: Stucco exterior; No fencing; Lot approximately 0.109 acres

Interior

• Kitchen: Range; Refrigerator
• Bedrooms: Three bedrooms (two on the main level, one on the upper level)
• Bathrooms: One full bathroom on the main floor
• Heating & cooling: Forced air heating; Central air conditioning
• Interior features: Unfinished basement; Porch
• Laundry & utility: Washer; Dryer

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $99k.

Deal economics

• At list price, monthly cash flow is $276 ($3k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($1k rent vs $99k).
• Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
• Cap rate 9.6% vs local median 3.4% in Fairmont — 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 68/100 on livability (#407 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, employment D+, amenities F.
• Fairmont Area School District (town): math 45% / reading 51% proficiency, ranked #148 of 301 in MN (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: 94 active listings in the ZIP; 19 units permitted in Martin County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Martin County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• It's been on market 26 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 3y 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 $80k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $97,515 (1.5% below list)

Questions for the listing agent

1. Built in 1930 — 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: 1.19% ✓
• Cap rate: 9.63%
• Cash-on-cash: 11.93%
• DSCR: 1.53
• GRM: 7.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold

• IRR: 1.4%
• Equity multiple: 1.05×
• Total profit: $1,509
• Equity at exit: $14,761

10-year hold

• IRR: 11.0%
• Equity multiple: 1.86×
• Total profit: $23,907
• Equity at exit: $8,560

Cash invested: $27,720 (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.

Methodology + full state rankings →

ZIP-level market 56031

• Active inventory: 94
• Price-to-rent: 7.0×

Monthly cashflow live

• Estimated rent: $1,173 medium
• Mortgage (P&I): −$519
• Tax from tax record: −$91 /mo · $1,092/yr
• Insurance: −$41
• HOA: −$0
• Vacancy / Maint / Mgmt: −$246
• Net cashflow: $276

Break-even live

Break-even rent $825

Max offer price $99,000

Occupancy floor 72%

Sensitivity live

Price	-10% $332	-5% $304	+0% $276	+5% $248	+10% $220
Rent	-10% $183	-5% $229	+0% $276	+5% $322	+10% $368
Rate	-1.0pp $325	-0.5pp $301	base $276	+0.5pp $250	+1.0pp $224

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: $24,750
• Closing costs: $2,970
• Reserves months: —
• Total cash needed: —

Listing history 25 events

1. 2026-06-21
   days on market $99,000 Active 26 DOM
2. 2026-06-21
   days on market $99,000 Active 25 DOM
3. 2026-06-18
   days on market $99,000 Active 23 DOM
4. 2026-06-17
   days on market $99,000 Active 22 DOM
5. 2026-06-16
   days on market $99,000 Active 21 DOM
6. 2026-06-15
   days on market $99,000 Active 20 DOM
7. 2026-06-13
   days on market $99,000 Active 18 DOM
8. 2026-06-12
   days on market $99,000 Active 17 DOM
9. 2026-06-09
   days on market $99,000 Active 14 DOM
10. 2026-06-08
    days on market $99,000 Active 13 DOM
11. 2026-06-07
    days on market $99,000 Active 12 DOM
12. 2026-06-05
    days on market $99,000 Active 10 DOM
13. 2026-06-04
    days on market $99,000 Active 8 DOM
14. 2026-06-02
    days on market $99,000 Active 7 DOM
15. 2026-06-01
    days on market $99,000 Active 6 DOM
16. 2026-05-31
    days on market $99,000 Active 5 DOM
17. 2026-05-31
    days on market $99,000 Active 4 DOM
18. 2026-05-26
    listed $99,000 Active
19. 2023-05-08
    soldstatus $80,000
20. 2023-05-05
    soldstatus $80,000 Sold 597-char remark

    Show marketing remark (597 chars)

    This house is a very quant 2 bedroom 1 bath home in a great location. Close to the mall, eating places, and grocery store. When you first enter there is a very welcoming front porch. A beautiful oval glass front door. Amazing wood work throughout the home. With 2 wooden built ins, in the sun room and dining room. Mitigation system added in basement. So you can finish basement off and add value right now there is a walled off non legal bedroom down there. Upstairs is a completely open room that can be used as a 3rd bedroom or craft/office area. Call today for your personal showing!!

21. 2023-04-16
    status Pending 597-char remark

    Show marketing remark (597 chars)

    This house is a very quant 2 bedroom 1 bath home in a great location. Close to the mall, eating places, and grocery store. When you first enter there is a very welcoming front porch. A beautiful oval glass front door. Amazing wood work throughout the home. With 2 wooden built ins, in the sun room and dining room. Mitigation system added in basement. So you can finish basement off and add value right now there is a walled off non legal bedroom down there. Upstairs is a completely open room that can be used as a 3rd bedroom or craft/office area. Call today for your personal showing!!

22. 2023-04-09
    price $70,000 597-char remark

    Show marketing remark (597 chars)

    This house is a very quant 2 bedroom 1 bath home in a great location. Close to the mall, eating places, and grocery store. When you first enter there is a very welcoming front porch. A beautiful oval glass front door. Amazing wood work throughout the home. With 2 wooden built ins, in the sun room and dining room. Mitigation system added in basement. So you can finish basement off and add value right now there is a walled off non legal bedroom down there. Upstairs is a completely open room that can be used as a 3rd bedroom or craft/office area. Call today for your personal showing!!

23. 2023-02-17
    listed $90,000 Active 597-char remark

    Show marketing remark (597 chars)

    This house is a very quant 2 bedroom 1 bath home in a great location. Close to the mall, eating places, and grocery store. When you first enter there is a very welcoming front porch. A beautiful oval glass front door. Amazing wood work throughout the home. With 2 wooden built ins, in the sun room and dining room. Mitigation system added in basement. So you can finish basement off and add value right now there is a walled off non legal bedroom down there. Upstairs is a completely open room that can be used as a 3rd bedroom or craft/office area. Call today for your personal showing!!

24. 1998-08-21
    soldstatus $31,000
25. 1996-09-01
    soldstatus $31,000

ⓘ 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: $1,092 · $91/mo
• Projected year-2 tax: $1,100 · $92/mo
• Expected delta: +$8/yr (+$1/mo · 0.8%)

ⓘ 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 1/10 Low
• 🌡 Heat 2/10 Low 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
• 💨 Wind 2/10 Low
• 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 by 30 yrs out

Taxation est. · year 1

• Rental income: $14,081
• − Mortgage interest: −$5,546
• − Property taxes: −$1,092
• − Insurance: −$495
• − Repairs & maintenance: −$1,127
• − Management: −$1,127
• − Depreciation: −$2,880
• Taxable income: $1,816
• Est. tax owed @ 24.0%: −$436
• After-tax cash flow: $2,872/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: Fairmont Area School District
• NCES district ID: 2700124
• Math proficiency: 45% ▼ -13.00%
• Reading proficiency: 51% ▼ -7.00%
• Median HH income: $46,280
• Composite: 40.76/100
• National rank: #3648
• State rank: #148 of 301 in MN

Livability — Fairmont

• Score: 68/100
• State rank: #407
• US rank: #9480

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Fairmont, MN
• City population: 11,800
• Population (ZIP): 11,800

Population outlook (Martin County) Hauer SSP2

• Today (2025): 18,583 people
• By 2030: 17,814 · -4.1%
• By 2040: 16,312 · -12.2%
• By 2050: 15,021 · -19.2%
• By 2075: 13,025 · -29.9%
• By 2100: 11,311 · -39.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (87%)
• Race & ethnicity: White 87% Hispanic / Latino 8% Two or more races 3%
• Hispanic origin (detail): Mexican 7%
• Common ancestry: Portuguese 11% Romanian 6% Italian 2%
• Foreign-born: 3% · Canada, China
• Languages at home: 93% English-only · Spanish 5%

Political lean MEDSL · Martin

• 2024 margin: Solid R (+39.7) · D 29.5% · R 69.1% · Other 1.4%
• 2008→2024 swing: -24.4pp toward R · 2008: -15.2pp · 2024: -39.7pp
• All cycles: 2024: R+39.7 2020: R+37.9 2016: R+41.4 2012: R+23.8 2008: R+15.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -143.34%
• Current HPI: 191.514
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 2.41%
• F500 in state: 34

Industry mix (Fortune 500 HQ in MN)

Industry	F500 HQs	Revenue
▸Healthcare	2	$407B
▸Retail	2	$150B
▸Consumer Goods	2	$32B
▸Industrial Machinery	2	$6B
▸Agriculture	1	$40B
▸Healthcare / Medical Devices	1	$32B

Price history

+219.4% since first listed

8 events — show timeline

• 2026-05-26 Listed $99,000 NORTHSTARMLS as Distributed by MLS Grid
• 2023-05-08 Sold (Public Records) $80,000 Public Records
• 2023-05-05 Sold (MLS) $80,000 NORTHSTARMLS as Distributed by MLS Grid
• 2023-04-16 Pending — NORTHSTARMLS as Distributed by MLS Grid
• 2023-04-09 Price Changed $70,000 NORTHSTARMLS as Distributed by MLS Grid
• 2023-02-17 Listed $90,000 NORTHSTARMLS as Distributed by MLS Grid
• 1998-08-21 Sold (Public Records) $31,000 Public Records
• 1996-09-01 Sold (Public Records) $31,000 Public Records

Property tax history

+6.4%/yr

Latest (2025): $1,092 · +40.4% YoY. Source: county tax records.