CashFlowRE
Sign in Sign up
915 6th Ave E
C- Composite 50.92
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 +19.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • Schools +4.8/10.0
  • 1% rule +4.6/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$142,300

915 6th Ave E · Alexandria, MN 56308
3 bd · 1.0 ba · 824 sqft · SingleFamily public records · 48 Days on market
Built 1890 5,488 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice 3BR, 1BA with main floor laundry set-up, large detached garage, new roof and refinished upperlevel bedrooms. Near downtown and schools, check this one out.

Key facts

  • Manageable lot
  • Updated kitchen
  • Refreshed cabinetry

Tags

UPDATED KITCHENREFRESHED CABINETRYKITCHEN APPLIANCES INCLUDEDMANAGEABLE LOTSPACIOUS DETACHED GARAGE

Property features AI

Exterior

  • Parking: Detached or on-site gravel parking; 2-car garage (approx. 24 x 26)
  • Utilities: Natural gas; Electric with circuit breakers; City water; City sewer
  • Home design: Residential property; One-and-a-half story layout; Main entry level includes finished space
  • Construction: Frame construction; Partial basement; Foundation area about 1,086; Roof older than 8 years
  • Exterior features: City water and city sewer connections; Publicly maintained, paved city street frontage; Lot approximately 50 x 110 (0.126 acres)

Interior

  • Kitchen: Microwave; Range; Refrigerator
  • Bedrooms: Three bedrooms total — one on the main level and two on the upper level (approx. 10 x 13; 9 x 11; 12 x 11)
  • Bathrooms: One full bathroom on the main floor
  • Heating & cooling: Forced air heating; Wall air conditioning unit(s)
  • Interior features: Ceiling fan(s); Kitchen window; Main floor primary bedroom; Main floor bedroom; Main floor laundry
  • Laundry & utility: Washer/dryer hookup on main 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 $142k.

Deal economics

  • At list price, monthly cash flow is $151 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $136k (4.2% below list).
  • Recommended offer: $136k (4.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% 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 $984 of loan paydown is wiped out by about $4k 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

  • It's been on market 48 days — a 3% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 18y 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 $47k; list at $142k implies a 200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,280 (4.2% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 4% concession, seller financing, or rate buy-down credit?
  2. Built in 1890 — 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. 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.
  6. 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.
  7. 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
0.96%
Cap rate
7.57%
Cash-on-cash
4.56%
DSCR
1.20
GRM
8.7

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
-9.2%
Equity multiple
0.66×
Total profit
$-13,430
Equity at exit
$21,217
10-year hold
IRR
0.2%
Equity multiple
1.02×
Total profit
$662
Equity at exit
$12,304

Cash invested: $39,844 (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
8.7×

Monthly cashflow live

Estimated rent
$1,363 medium interval (Pro) →
Mortgage (P&I)
$746
Tax from tax record
$120 /mo · $1,436/yr
Insurance
$59
HOA
$0
Vacancy / Maint / Mgmt
$286
Net cashflow
$151

Break-even live

Break-even rent $1,171
Max offer price $142,300
Occupancy floor 84%

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
$35,575
Closing costs
$4,269
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 43d 1 0.45mi
1607 6th Ave E Unit 202 Alexandria, MN 2.0 1.0 950 $1,100 $1.16 43d 1 0.46mi
505 McKay Ave S Alexandria, MN 2.0 1.0 850 $1,075 $1.26 43d 2 0.90mi
1964 10th Ave E Alexandria, MN 3.0 1.0–2.0 775 $1,650 $2.13 43d 1 1.06mi

Listing history 27 events

  1. 2026-06-19
    days on market $142,300 Active 48 DOM
  2. 2026-06-18
    days on market $142,300 Active 47 DOM
  3. 2026-06-17
    days on market $142,300 Active 46 DOM
  4. 2026-06-16
    days on market $142,300 Active 45 DOM
  5. 2026-06-15
    days on market $142,300 Active 44 DOM
  6. 2026-06-14
    days on market $142,300 Active 42 DOM
  7. 2026-06-12
    remarks 699-char remark
  8. 2026-06-12
    statusdays on market $142,300 Active 41 DOM
  9. 2026-06-09
    days on market $142,300 Contingent - Subject to Financing 38 DOM
  10. 2026-06-08
    days on market $142,300 Contingent - Subject to Financing 37 DOM
  11. 2026-06-07
    days on market $142,300 Contingent - Subject to Financing 36 DOM
  12. 2026-06-03
    days on market $142,300 Contingent - Subject to Financing 32 DOM
  13. 2026-06-02
    days on market $142,300 Contingent - Subject to Financing 31 DOM
  14. 2026-06-01
    status $142,300 Contingent - Subject to Financing 30 DOM
  15. 2026-06-01
    days on market $142,300 Contingent - Inspection 30 DOM
  16. 2026-05-31
    days on market $142,300 Contingent - Inspection 29 DOM
  17. 2026-05-30
    days on market $142,300 Contingent - Inspection 28 DOM
  18. 2026-05-12
    status Active 666-char remark
  19. 2026-05-05
    historical Contingent - Inspection 666-char remark
  20. 2026-05-02
    listed $142,300 Active 666-char remark
  21. 2011-01-10
    soldstatus $47,400 160-char remark
    Show marketing remark (160 chars)

    Nice 3BR, 1BA with main floor laundry set-up, large detached garage, new roof and refinished upperlevel bedrooms. Near downtown and schools, check this one out.

  22. 2011-01-10
    soldstatus $47,400
    Show marketing remark (160 chars)

    Nice 3BR, 1BA with main floor laundry set-up, large detached garage, new roof and refinished upperlevel bedrooms. Near downtown and schools, check this one out.

  23. 2010-09-15
    listed $51,000 160-char remark
    Show marketing remark (160 chars)

    Nice 3BR, 1BA with main floor laundry set-up, large detached garage, new roof and refinished upperlevel bedrooms. Near downtown and schools, check this one out.

  24. 2010-09-15
    listed $51,000
    Show marketing remark (160 chars)

    Nice 3BR, 1BA with main floor laundry set-up, large detached garage, new roof and refinished upperlevel bedrooms. Near downtown and schools, check this one out.

  25. 2009-04-09
    historical
  26. 2008-10-09
    listed $99,900
  27. 2008-10-09
    listed $99,900

ⓘ 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
$1,436 · $120/mo
Projected year-2 tax
$1,515 · $126/mo
Expected delta
+$79/yr (+$7/mo · 5.5%)

ⓘ 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
$16,354
− Mortgage interest
−$7,971
− Property taxes
−$1,436
− Insurance
−$712
− Repairs & maintenance
−$1,308
− Management
−$1,308
− Depreciation
−$4,140
Taxable loss
−$521
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$125
After-tax cash flow
$1,942/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

+42.4% since first listed
14 events — show timeline
  • 2026-06-10 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-06-01 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-06-01 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-26 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-12 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-05 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-02 Listed $142,300 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-01-10 Sold (MLS) $47,400 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-01-10 Sold (MLS) $47,400 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-09-15 Listed $51,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-09-15 Listed $51,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-04-09 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-10-09 Listed $99,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-10-09 Listed $99,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+3.1%/yr

Latest (2026): $1,436 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…