4 bd · 2.0 ba ·
1,912 sqft ·
Built 1926
· SingleFamily
· Active
· 6 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,310/mo
Mortgage (P&I)
−$0
Tax + insurance
−$0
HOA
−$0
Vac / Maint / Mgmt
−$275
Net cashflow
$1,035/mo
Annual
$12,421/yr
Cap rate
1242115.00%
Cash-on-cash
4436102.53%
DSCR
197382.60
1% rule
131025.00%
Cash to close
$0
Investor read
This is a 4-bed/2.0-bath single-family listed at $1.
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).
Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
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.
Watch-outs: built in 1926 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 36 active listings in the ZIP; 4 units permitted in Faribault County in 2024 (0 in 5+ unit buildings).
Faribault County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
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.
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.
Questions for listing agent
Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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.
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.
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.
CashFlowRE · CFR-KSXCYMDR97X1WQ
· Data 10 h agocashflowre.app · 2026-05-29