CashFlowRE
Sign in Sign up
717 5th Ave E
D Composite 40.28
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 +12.5/30.0
  • ARV discount +7.5/15.0
  • Schools +4.8/10.0
  • Livability +3.9/5.0
  • DSCR +3.7/10.0
  • 1% rule +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,900

717 5th Ave E · Alexandria, MN 56308
3 bd · 1.0 ba · 824 sqft · SingleFamily public records · 7 Days on market
Built 1927 6,969 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

If cute and cozy is what you are after then look no further. Truly a classic home with vintage wood work and doors that has many modern touches. Updated kitchen with custom cabinets, divided light windows, wood floors, large living room and dining. Main floor bath, the much desired mudroom, maintenance free steel siding, brand new roof, covered patio (retractable) large private back yard with mature trees and room to run and play. Not only is this home affordable it has been maintained with exquisite tastes and owners pride.

Key facts

  • Steel siding
  • Convenient location
  • Detached garage

Tags

STEEL SIDINGDETACHED GARAGECONCRETE DRIVEWAYCONVENIENT LOCATION

Property features AI

Exterior

  • Parking: Concrete parking; 1-car garage (approx. 10x22)
  • Utilities: City water (connected); City sewer (connected); Natural gas
  • Home design: Residential property; One and one-half levels; Above-grade finished living area 1,084 (reported)
  • Construction: Frame construction; Block foundation; Foundation area reported
  • Exterior features: Medium tree coverage; No fencing; Garage(s) on property

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Three bedrooms (includes a main floor bedroom)
  • Bathrooms: One full bathroom on the main floor
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Informal dining room; Full, unfinished basement with block foundation
  • Laundry & utility: Laundry on lower level

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 $175k.

Deal economics

  • At list price, monthly cash flow is $-25 ($-297/yr) — negative.
  • To cash-flow at today's rent, offer at most $171k (2.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $137k (21.7% below list).
  • Recommended offer: $137k (21.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 2.5% in Alexandria — 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 78/100 on livability (#105 in MN, #2,409 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D, commute F.
  • Alexandria Public School District (town): math 55% / reading 57% proficiency, ranked #64 of 301 in MN (top 21%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 402 active listings in the ZIP; 4 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; solid renter incomes; 285 units permitted in Douglas County in 2024 (88 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Douglas County population projected at +5% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 7 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 $69k; list at $175k implies a 153% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,871 (21.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1927 — 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. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.78%
Cap rate
6.12%
Cash-on-cash
-0.61%
DSCR
0.97
GRM
10.6

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
-17.3%
Equity multiple
0.39×
Total profit
$-29,963
Equity at exit
$26,078
10-year hold
IRR
-9.4%
Equity multiple
0.42×
Total profit
$-28,296
Equity at exit
$15,122

Cash invested: $48,972 (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 56308

Active inventory
402
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,369 medium interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$116 /mo · $1,392/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$287
Net cashflow
$-25

Break-even live

Break-even rent $1,400
Max offer price $170,521
Occupancy floor 97%

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
$43,725
Closing costs
$5,247
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1605 6th Ave E Unit 214 Alexandria, MN 2.0 1.0 950 $1,100 $1.16 44d 1 0.65mi
1607 6th Ave E Unit 202 Alexandria, MN 2.0 1.0 950 $1,100 $1.16 44d 1 0.66mi
505 McKay Ave S Alexandria, MN 2.0 1.0 850 $1,075 $1.26 44d 2 1.00mi
1964 10th Ave E Alexandria, MN 3.0 1.0–2.0 775 $1,650 $2.13 44d 1 1.25mi

Listing history 7 events

  1. 2026-06-19
    days on market $174,900 Active 7 DOM
  2. 2026-06-18
    days on market $174,900 Active 6 DOM
  3. 2026-06-17
    days on market $174,900 Active 5 DOM
  4. 2026-06-16
    days on market $174,900 Active 4 DOM
  5. 2026-06-15
    days on market $174,900 Active 3 DOM
  6. 2026-06-12
    remarks 583-char remark
  7. 2026-06-12
    listed $174,900 Active 1 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
$1,392 · $116/mo
Projected year-2 tax
$1,675 · $140/mo
Expected delta
+$283/yr (+$24/mo · 20.4%)

ⓘ 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 ≥95°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$16,425
− Mortgage interest
−$9,797
− Property taxes
−$1,392
− Insurance
−$874
− Repairs & maintenance
−$1,314
− Management
−$1,314
− Depreciation
−$5,088
Taxable loss
−$3,355
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$805
After-tax cash flow
$508/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
Alexandria Public School District
NCES district ID
2703060
Math proficiency
55% ▼ -10.00%
Reading proficiency
57% ▼ -9.00%
Median HH income
$52,476
Composite
48.0/100
National rank
#2197
State rank
#64 of 301 in MN

Livability — Alexandria

Score
78/100
State rank
#105
US rank
#2409

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Alexandria, MN
County
Douglas County · 27,008 people
City population
27,008
Metro
Alexandria, MN
Population (ZIP)
27,008
Household income
$78,177
Rent vs Own
27.4% rent · 72.6% own
Severe rent burden
550.0

Population outlook (Douglas County) Hauer SSP2

Today (2025)
38,913 people
By 2030
39,636 · +1.9%
By 2040
40,564 · +4.2%
By 2050
40,819 · +4.9%
By 2075
40,824 · +4.9%
By 2100
38,379 · -1.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 3% Two or more races 2%
Common ancestry
Portuguese 22% Lithuanian 3% Romanian 3%
Foreign-born
2% · Vietnam, Canada
Languages at home
97% English-only · Spanish 2%

Political lean MEDSL · Douglas

2024 margin
Solid R (+35.1) · D 31.7% · R 66.8% · Other 1.4%
2008→2024 swing
-25.6pp toward R · 2008: -9.5pp · 2024: -35.1pp
All cycles
2024: R+35.1 2020: R+32.8 2016: R+35.8 2012: R+15.5 2008: R+9.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -215.15%
Current HPI
189.1595
Rent YoY
Metro
Alexandria, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+157.2% since first listed
10 events — show timeline
  • 2026-06-11 Listed $174,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-09-26 Sold (MLS) $69,000 LSAR
  • 2014-09-26 Sold (MLS) $69,000 RASM
  • 2014-09-26 Sold (MLS) $69,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-09-26 Sold (MLS) $69,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-08-30 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2014-08-26 Listed $68,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-08-26 Listed $68,000 LSAR
  • 2014-08-26 Listed $68,000 RASM
  • 2014-08-26 Listed $68,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+6.7%/yr

Latest (2026): $1,392 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…