CashFlowRE
Sign in Sign up
44375 60th St
C- Composite 53.1
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 +15.0/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +3.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0

$1

44375 60th St · Rome, MN 56013
4 bd · 2.0 ba · 1,912 sqft · SingleFamily public records · 6 Days on market
Built 1926 2.26 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Escape to this 4-bedroom, 2-bath home acreage in a peaceful rural setting. The main floor boasts a master bedroom, laundry, full bath, kitchen, large family room, living room, three-season porch, and spacious dining area perfect for gatherings, with a deck extending your living space outdoors. With a double attached garage and 36x60 quonset, there’s room for vehicles, tools, and toys. Three upstairs bedrooms share a second bath, offering flexibility for family or guests. This property blends convenience and countryside, just a 10 mile drive to Blue Earth. Schedule a visit today!

Key facts

  • 2.26 acre lot
  • 2 garage spots
  • Built 1926

Property features AI

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Well water; Septic system (not compliant); Propane
  • Home design: Residential property; One and one-half levels; Block foundation
  • Construction: Block foundation area approximately 1,268
  • Exterior features: Deck; Barn(s); Storage shed; Lot measures approximately 2.26 acres (dimensions 248 x 398)

Interior

  • Kitchen: Deck access (amenity associated with living areas)
  • Bedrooms: 4 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full basement; One fireplace
  • Laundry & utility: Propane fuel

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/2.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Blue Earth Area Public School (town): math 29% / reading 44% proficiency, ranked #245 of 301 in MN (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 36 active listings in the ZIP; 4 units permitted in Faribault County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Faribault County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 14y 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 1926 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $1

Questions for the listing agent

  1. Built in 1926 — 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
131025.00%
Cap rate
1242115.00%
Cash-on-cash
4436102.53%
DSCR
197382.60
GRM
0.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
235521.65×
Total profit
$65,946
Equity at exit
$1
10-year hold
IRR
Equity multiple
508556.17×
Total profit
$142,395
Equity at exit
$2

Cash invested: $0 (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 56013

Home prices YoY
6.7%
Active inventory
36

Monthly cashflow live

Estimated rent
$1,310 medium interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$1,035

Break-even live

Break-even rent
Max offer price $1
Occupancy floor 16%

Sensitivity live

Price -10% $1,035 -5% $1,035 +0% $1,035 +5% $1,035 +10% $1,035
Rent -10% $932 -5% $983 +0% $1,035 +5% $1,087 +10% $1,139
Rate -1.0pp $1,035 -0.5pp $1,035 base $1,035 +0.5pp $1,035 +1.0pp $1,035

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
$0
Closing costs
$0
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 6 events

  1. 2026-06-21
    days on market $1 Active 6 DOM
  2. 2026-06-18
    days on market $1 Active 4 DOM
  3. 2026-06-17
    days on market $1 Active 3 DOM
  4. 2026-06-16
    days on market $1 Active 2 DOM
  5. 2026-06-15
    remarks 32-char remark
  6. 2026-06-15
    listed $1 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥100°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
$15,723
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$1,258
− Management
−$1,258
− Depreciation
−$0
Taxable income
$13,207
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,170
After-tax cash flow
$9,251/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
Blue Earth Area Public School
NCES district ID
2700130
Math proficiency
29% ▼ -19.00%
Reading proficiency
44% ▼ -10.00%
Median HH income
$44,434
Composite
31.0/100
National rank
#6095
State rank
#245 of 301 in MN

Livability — Rome

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
4,534

Population outlook (Faribault County) Hauer SSP2

Today (2025)
13,474 people
By 2030
13,112 · -2.7%
By 2040
12,454 · -7.6%
By 2050
11,973 · -11.1%
By 2075
11,565 · -14.2%
By 2100
10,844 · -19.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (86%)
Race & ethnicity
White 86% Hispanic / Latino 10% Two or more races 7% Asian 1%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Portuguese 23% Scottish 5% Iranian 3%
Foreign-born
3% · Canada
Languages at home
92% English-only · Spanish 6% Other Asian/Pacific 1%

Political lean MEDSL · Faribault

2024 margin
Solid R (+37.4) · D 30.4% · R 67.8% · Other 1.8%
2008→2024 swing
-31.8pp toward R · 2008: -5.6pp · 2024: -37.4pp
All cycles
2024: R+37.4 2020: R+33.6 2016: R+34.1 2012: R+9.1 2008: R+5.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 15.36%
Current HPI
244.2912
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

+110.0% since first listed
9 events — show timeline
  • 2026-06-14 Listed $1 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-05-19 Sold (Public Records) $210,000 Public Records
  • 2025-05-01 Sold (MLS) $210,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-04-07 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2025-03-21 Listed $204,999 NORTHSTARMLS as Distributed by MLS Grid
  • 2013-07-03 Sold (Public Records) $114,900 Public Records
  • 2013-06-28 Sold (MLS) $114,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2012-09-11 Listed $119,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2002-06-12 Sold (Public Records) $100,000 Public Records

Property tax history

+18.8%/yr

Latest (2025): $3,386 · -0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…