CashFlowRE
Sign in Sign up
315 Morrison Ave
B Composite 70.42
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
  • 1% rule +8.8/10.0
  • Appreciation +6.3/10.0
  • Schools +4.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.3/15.0

$93,000

315 Morrison Ave · Jackson, MN 56143
2 bd · 2.0 ba · 2,448 sqft · SingleFamily public records · 46 Days on market
Built 1902 0.28 ac lot $38/sqft · 62% below area Est $83k · 12% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Cozy 2 Bedroom home in Jackson. Property is move in ready and could be a perfect starter home, investment, or downsize. Close to all local amenities. Property is a Fannie Mae HomePath property - purchase for as little as 3% down - qualifies for HomePath Renovation Mortgage Financing - go to HomePath.com for further details.

Key facts

  • 0.28 acre lot
  • Garage
  • Built 1902

Property features AI

Finance

  • Other: Lot about 80 x 154 feet (12,320 square feet)
  • Financial info: Other annual assessment: $54; Annual tax amount: $756 (2025)

Exterior

  • Parking: Detached or attached garage not specified, 1-car garage (26 x 10)
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; One story
  • Construction: Asphalt roof; Built on a block foundation; Foundation dimensions approximately 36 x 20; Building totals include 824 sq ft above grade and 824 sq ft below grade
  • Exterior features: Wood exterior; Patio

Interior

  • Kitchen: No specific kitchen appliance details provided
  • Bedrooms: 1 bedroom
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Unfinished basement; Block foundation
  • Laundry & utility: No specific laundry or utility room details provided

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/2.0-bath single-family listed at $93k.

Deal economics

  • At list price, monthly cash flow is $423 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $93k).
  • Recommended offer: $90k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 79/100 on livability (#97 in MN, #2,166 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Jackson County Central School District (town): math 46% / reading 48% proficiency, ranked #160 of 301 in MN (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 23 active listings in the ZIP; 4 units permitted in Jackson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $3k of equity ($643 loan paydown + $2k appreciation (2.6% local appreciation)).
  • Jackson County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.6% appreciation + 3.0% rent growth), your $26k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($90k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y ago; this cycle's ask has dropped $7k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $63k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1902 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $90,210 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1902 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.38%
Cap rate
11.76%
Cash-on-cash
19.51%
DSCR
1.87
GRM
6.0

CMA / ARV

ARV (median comp)
$83,351
List price
$93,000
Delta
11.58%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

2.62% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
25.1%
Equity multiple
2.39×
Total profit
$36,315
Equity at exit
$39,852
10-year hold
IRR
26.2%
Equity multiple
4.60×
Total profit
$93,813
Equity at exit
$59,931

Cash invested: $26,040 (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 56143

Home prices YoY
1.1%
Active inventory
23
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,288 medium interval (Pro) →
Mortgage (P&I)
$488
Tax from tax record
$68 /mo · $810/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$423

Break-even live

Break-even rent $752
Max offer price $93,000
Occupancy floor 62%

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
$23,250
Closing costs
$2,790
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 25 events

  1. 2026-06-18
    days on market $93,000 Active 46 DOM
  2. 2026-06-17
    days on market $93,000 Active 45 DOM
  3. 2026-06-16
    days on market $93,000 Active 44 DOM
  4. 2026-06-15
    days on market $93,000 Active 43 DOM
  5. 2026-06-13
    days on market $93,000 Active 41 DOM
  6. 2026-06-12
    days on market $93,000 Active 40 DOM
  7. 2026-06-09
    days on market $93,000 Active 37 DOM
  8. 2026-06-08
    days on market $93,000 Active 36 DOM
  9. 2026-06-07
    days on market $93,000 Active 35 DOM
  10. 2026-06-07
    pricedays on market $93,000 Active 34 DOM
  11. 2026-06-04
    days on market $99,900 Active 31 DOM
  12. 2026-06-02
    days on market $99,900 Active 30 DOM
  13. 2026-06-01
    days on market $99,900 Active 29 DOM
  14. 2026-05-31
    days on market $99,900 Active 28 DOM
  15. 2026-05-31
    days on market $99,900 Active 27 DOM
  16. 2026-05-04
    listed $99,900 Active 624-char remark
  17. 2026-04-27
    historical $99,900 624-char remark
  18. 2023-10-06
    soldstatus $63,000
  19. 2019-02-02
    historical 325-char remark
    Show marketing remark (325 chars)

    Cozy 2 Bedroom home in Jackson. Property is move in ready and could be a perfect starter home, investment, or downsize. Close to all local amenities. Property is a Fannie Mae HomePath property - purchase for as little as 3% down - qualifies for HomePath Renovation Mortgage Financing - go to HomePath.com for further details.

  20. 2011-08-15
    soldstatus $25,900 325-char remark
    Show marketing remark (255 chars)

    Cozy 2 Bedroom home in Jackson. Property is move in ready and could be a perfect starter home, investment, or downsize. Close to all local amenities. Property is a Fannie Mae HomePath property - purchase for as little as 3% down - qualifies for HomePath R

  21. 2011-08-15
    soldstatus $25,900
    Show marketing remark (255 chars)

    Cozy 2 Bedroom home in Jackson. Property is move in ready and could be a perfect starter home, investment, or downsize. Close to all local amenities. Property is a Fannie Mae HomePath property - purchase for as little as 3% down - qualifies for HomePath R

  22. 2011-07-20
    listed $25,900 325-char remark
    Show marketing remark (255 chars)

    Cozy 2 Bedroom home in Jackson. Property is move in ready and could be a perfect starter home, investment, or downsize. Close to all local amenities. Property is a Fannie Mae HomePath property - purchase for as little as 3% down - qualifies for HomePath R

  23. 2011-07-20
    listed $25,900
    Show marketing remark (255 chars)

    Cozy 2 Bedroom home in Jackson. Property is move in ready and could be a perfect starter home, investment, or downsize. Close to all local amenities. Property is a Fannie Mae HomePath property - purchase for as little as 3% down - qualifies for HomePath R

  24. 2007-09-07
    soldstatus $48,410
  25. 2006-02-22
    soldstatus $39,000

ⓘ 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
$810 · $68/mo
Projected year-2 tax
$926 · $77/mo
Expected delta
+$116/yr (+$10/mo · 14.3%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 2/10 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
$15,454
− Mortgage interest
−$5,209
− Property taxes
−$810
− Insurance
−$465
− Repairs & maintenance
−$1,236
− Management
−$1,236
− Depreciation
−$2,705
Taxable income
$3,792
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$910
After-tax cash flow
$4,171/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
Jackson County Central School District
NCES district ID
2700231
Math proficiency
46% ▼ -9.00%
Reading proficiency
48% ▼ -7.00%
Median HH income
$48,654
Composite
40.17/100
National rank
#3790
State rank
#160 of 301 in MN

Livability — Jackson

Score
79/100
State rank
#97
US rank
#2166

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jackson, MN
City population
4,529
Population (ZIP)
4,529

Population outlook (Jackson County) Hauer SSP2

Today (2025)
9,757 people
By 2030
9,560 · -2.0%
By 2040
9,130 · -6.4%
By 2050
8,699 · -10.8%
By 2075
8,113 · -16.8%
By 2100
7,471 · -23.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 4% Asian 2% Black 1%
Common ancestry
Portuguese 15% Iranian 4% Swiss 3%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+42.1) · D 28.1% · R 70.2% · Other 1.7%
2008→2024 swing
-37.8pp toward R · 2008: -4.3pp · 2024: -42.1pp
All cycles
2024: R+42.1 2020: R+37.9 2016: R+38.8 2012: R+14.3 2008: R+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.62%
Current HPI
240.1057
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

+138.5% since first listed
11 events — show timeline
  • 2026-06-05 Price Changed $93,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-04 Listed $99,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-27 Coming Soon $99,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-10-06 Sold (Public Records) $63,000 Public Records
  • 2019-02-02 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2011-08-15 Sold (MLS) $25,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-08-15 Sold (MLS) $25,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-07-20 Listed $25,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-07-20 Listed $25,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-09-07 Sold (Public Records) $48,410 Public Records
  • 2006-02-22 Sold (Public Records) $39,000 Public Records

Property tax history

+7.9%/yr

Latest (2025): $810 · +42.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…