CashFlowRE
Sign in Sign up
1009 5th Ave NW
B Composite 71.47
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 +4.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$68,900

1009 5th Ave NW · Austin, MN 55912
3 bd · 1.0 ba · 1,015 sqft · SingleFamily public records · 14 Days on market
Built 1921 6,098 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Duplex in NE Austin. Investment property. Live in one unit, rent out the other, or rent out both units.

Key facts

  • 6,098 sq ft lot
  • Garage
  • Built 1921

Property features AI

Finance

  • Financial info: Tax amount approximately $1,725 (2025)

Exterior

  • Parking: 1-car garage
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; One and one-half stories; Main living on the main level; Above-grade finished area 1,015
  • Construction: Other roof; Other foundation
  • Exterior features: Other exterior features

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full, unfinished basement; Central air

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 3-bed/1.0-bath single-family listed at $69k.

Deal economics

  • At list price, monthly cash flow is $554 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Cap rate 15.9% vs local median 4.5% in Austin — 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 80/100 on livability (#77 in MN, #1,829 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, commute 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; 9 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 53 units permitted in Mower County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $476 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 $19k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 27y 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.

Risks & watch-outs

  • Watch-outs: built in 1921 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $68,900

Questions for the listing agent

  1. Built in 1921 — 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
1.90%
Cap rate
15.93%
Cash-on-cash
34.44%
DSCR
2.53
GRM
4.4

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
35.5%
Equity multiple
2.61×
Total profit
$31,040
Equity at exit
$10,273
10-year hold
IRR
44.8%
Equity multiple
6.39×
Total profit
$104,030
Equity at exit
$5,957

Cash invested: $19,292 (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
4.4×

Monthly cashflow live

Estimated rent
$1,310 high interval (Pro) →
Mortgage (P&I)
$361
Tax from tax record
$91 /mo · $1,094/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$554

Break-even live

Break-even rent $609
Max offer price $68,900
Occupancy floor 53%

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
$17,225
Closing costs
$2,067
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
609 11th St NW Austin, MN 2.0 2.0 925 $1,300 $1.41 43d 1 0.11mi
600 14th St NW Apt 6 Austin, MN 2.0 1.0 700 $995 $1.42 43d 1 0.30mi
900 14th St NW Austin, MN 2.0 1.0 518 $1,050 $2.03 43d 18 0.39mi
704 1st Dr NW Austin, MN 3.0 1.0–2.0 981 $2,514 $2.56 43d 96 0.56mi
401 2nd Ave SW Unit 102 Austin, MN 3.0 1.0 780 $1,025 $1.31 43d 1 0.61mi
202 11th Ave NW Unit 602 Austin, MN 2.0 1.0 1000 $950 $0.95 43d 1 0.69mi
1310 21st Ave NW Austin, MN 2.0 1.0 685 $1,467 $2.14 43d 5 1.25mi
800 8th Ave SE Austin, MN 3.0 1.0 842 $1,600 $1.90 43d 1 1.35mi
1204 1st Ave NE Austin, MN 3.0 2.0 1200 $1,600 $1.33 43d 1 1.47mi

Listing history 15 events

  1. 2026-06-07
    statusdays on market $68,900 Pending 14 DOM
  2. 2026-06-05
    days on market $68,900 Active 13 DOM
  3. 2026-06-02
    days on market $68,900 Active 11 DOM
  4. 2026-06-01
    days on market $68,900 Active 10 DOM
  5. 2026-05-31
    days on market $68,900 Active 9 DOM
  6. 2026-05-30
    days on market $68,900 Active 8 DOM
  7. 2026-05-22
    listed $68,900 Active
  8. 2007-03-30
    soldstatus $70,785 103-char remark
    Show marketing remark (103 chars)

    Duplex in NE Austin. Investment property. Live in one unit, rent out the other, or rent out both units.

  9. 2006-11-22
    listed $70,535 103-char remark
    Show marketing remark (103 chars)

    Duplex in NE Austin. Investment property. Live in one unit, rent out the other, or rent out both units.

  10. 2006-05-31
    soldstatus $56,500 164-char remark
    Show marketing remark (164 chars)

    Nice 3+ bedroom home, original oak woodwork with lead glass bookcases. Neat house with newer high efficiency forced air furnace and central air. Shower in basement.

  11. 2006-05-26
    soldstatus $56,500
  12. 2006-01-09
    listed $59,900 164-char remark
    Show marketing remark (164 chars)

    Nice 3+ bedroom home, original oak woodwork with lead glass bookcases. Neat house with newer high efficiency forced air furnace and central air. Shower in basement.

  13. 2005-10-14
    listed $69,900
  14. 1999-08-03
    soldstatus $47,000
  15. 1999-04-19
    listed $49,900

ⓘ 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
$1,094 · $91/mo
Projected year-2 tax
$1,094 · $91/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 1/10 Low
  • 🌡 Heat 1/10 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
$15,718
− Mortgage interest
−$3,859
− Property taxes
−$1,094
− Insurance
−$344
− Repairs & maintenance
−$1,257
− Management
−$1,257
− Depreciation
−$2,004
Taxable income
$5,901
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,416
After-tax cash flow
$5,227/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 — Austin

Score
80/100
State rank
#77
US rank
#1829

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Austin, MN
County
Mower County · 29,632 people
City population
29,632
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

+38.1% since first listed
9 events — show timeline
  • 2026-05-22 Listed $68,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-03-30 Sold (MLS) $70,785 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-11-22 Listed $70,535 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-05-31 Sold (MLS) $56,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-05-26 Sold (Public Records) $56,500 Public Records
  • 2006-01-09 Listed $59,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2005-10-14 Listed $69,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1999-08-03 Sold (MLS) $47,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1999-04-19 Listed $49,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+9.7%/yr

Latest (2025): $1,094 · +8.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…