CashFlowRE
Sign in Sign up
1934 72nd St
D Composite 42.16
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 +12.7/30.0
  • ARV discount +7.5/15.0
  • Schools +5.5/10.0
  • 1% rule +4.2/10.0
  • DSCR +3.8/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,600

1934 72nd St · Centerville, MN 55038
3 bd · 2.0 ba · 904 sqft · SingleFamily public records · 20 Days on market
Built 1991 0.27 ac lot

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

Listing remarks

"Highest and best offer" has been requested by the seller for the property located at 1934 72ND STREET, CENTERVILLE MN 55038. The seller is currently in a multiple offer scenario related to the Buyer/Property Address listed above and you are receiving this message as a result of a request for the Buyer's highest and best offer. Should the Buyer choose to participate in submitting their highest and best offer, the deadline to do so is 6/3/2026 11:59:00 PM Mountain Time. Any offers received after this time may not be considered. Opportunity for equity gain in a quiet area of Centerville. Home needs significant work throughout. This could be a gem with repairs and updating throughout

Key facts

  • Yard shed interior
  • Pond behind backyard
  • Expansive deck

Tags

EXPANSIVE DECKYARD SHED INTERIORPOND BEHIND BACKYARD

Property features AI

Exterior

  • Parking: Attached insulated garage; Asphalt driveway; 2-car garage
  • Utilities: City water (connected); City sewer (connected); Natural gas; Electric service with circuit breakers; Electric service provided by Connexus Energy
  • Home design: Residential property; Split entry (bi-level) design; Entry/main level living areas on main floor
  • Construction: Frame construction; Block foundation; Roof older than 8 years
  • Exterior features: Vinyl exterior; Deck; Storage shed; Medium tree coverage on lot; Level topography; City street frontage with public road maintenance

Interior

  • Kitchen: Range; Refrigerator; Kitchen with dining area
  • Bedrooms: 3 bedrooms total; Primary bedroom on the main floor; Additional bedrooms on main and lower levels
  • Flooring: Tile floors (some areas)
  • Bathrooms: One full bathroom on the main floor; One 3/4 bathroom in the basement; Primary bathroom with walk-through access
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Finished basement with daylight/lookout windows; Fireplace (1); Informal dining area / kitchen-dining combo; Main floor primary bedroom; Tile floors in some areas; Deck access from main level
  • Laundry & utility: Washer hookup in basement; Washer/Dryer hookup indicated

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/2.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-29 ($-352/yr) — negative.
  • To cash-flow at today's rent, offer at most $244k (2.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $230k (8.0% below list).
  • Recommended offer: $230k (8.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#301 in MN) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, health & safety F.
  • Centennial Public School District (suburban): math 59% / reading 62% proficiency, ranked #26 of 301 in MN (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 13% free/reduced lunch — higher-income household profile.
  • Zoned schools: Centerville Elementary (math 83% / reading 72%, grade A, #21 of 857 statewide, top 3%, 575 students, 13% FRL); Centennial Middle (math 47% / reading 58%, grade C+, #59 of 258 statewide, top 24%, 1,529 students, 26% FRL); Centennial High School (math 55% / reading 55%, grade C, #83 of 471 statewide, top 18%, 1,982 students, 24% FRL).
  • Market conditions: 278 active listings in the ZIP; high-income renter base; 1,083 units permitted in Anoka County in 2024 (134 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Anoka County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($246k) is reasonable based on typical stale-listing flexibility.
Recommended offer $229,548 (8.0% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are A-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?
  4. 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?
  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
0.92%
Cap rate
6.15%
Cash-on-cash
-0.50%
DSCR
0.98
GRM
9.1

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
-17.1%
Equity multiple
0.40×
Total profit
$-42,206
Equity at exit
$37,216
10-year hold
IRR
-8.9%
Equity multiple
0.45×
Total profit
$-38,722
Equity at exit
$21,581

Cash invested: $69,888 (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 55038

Home prices YoY
-31.6%
Active inventory
278
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,295 medium interval (Pro) →
Mortgage (P&I)
$1,309
Tax from tax record
$430 /mo · $5,158/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$482
Net cashflow
$-29

Break-even live

Break-even rent $2,333
Max offer price $244,420
Occupancy floor 96%

Sensitivity live

Price -10% $112 -5% $41 +0% $-29 +5% $-100 +10% $-171
Rent -10% $-211 -5% $-120 +0% $-29 +5% $61 +10% $152
Rate -1.0pp $96 -0.5pp $34 base $-29 +0.5pp $-94 +1.0pp $-160

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
$62,400
Closing costs
$7,488
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 16 events

  1. 2026-06-17
    status $249,600 Pending 20 DOM
  2. 2026-06-17
    days on market $249,600 Active 20 DOM
  3. 2026-06-16
    days on market $249,600 Active 19 DOM
  4. 2026-06-15
    days on market $249,600 Active 18 DOM
  5. 2026-06-13
    days on market $249,600 Active 16 DOM
  6. 2026-06-13
    days on market $249,600 Active 15 DOM
  7. 2026-06-09
    days on market $249,600 Active 12 DOM
  8. 2026-06-08
    days on market $249,600 Active 11 DOM
  9. 2026-06-07
    days on market $249,600 Active 10 DOM
  10. 2026-06-04
    days on market $249,600 Active 7 DOM
  11. 2026-06-03
    days on market $249,600 Active 6 DOM
  12. 2026-06-02
    days on market $249,600 Active 5 DOM
  13. 2026-06-02
    remarks 689-char remark
  14. 2026-06-01
    days on market $249,600 Active 4 DOM
  15. 2026-05-31
    days on market $249,600 Active 3 DOM
  16. 2026-05-28
    listed $249,600 Active

ⓘ 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
$5,158 · $430/mo
Projected year-2 tax
$5,158 · $430/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 2/10 Low 7 d/yr ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$27,546
− Mortgage interest
−$13,981
− Property taxes
−$5,158
− Insurance
−$1,248
− Repairs & maintenance
−$2,204
− Management
−$2,204
− Depreciation
−$7,261
Taxable loss
−$4,510
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,082
After-tax cash flow
$731/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
Centennial Public School District
NCES district ID
2708100
Math proficiency
59% ▼ -12.00%
Reading proficiency
62% ▼ -6.00%
Median HH income
$84,468
Composite
54.78/100
National rank
#1316
State rank
#26 of 301 in MN

Livability — Centerville

Score
71/100
State rank
#301
US rank
#6604

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Centerville, MN
County
Washington County · 235,613 people
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
25,061
Household income
$130,931
Rent vs Own
8.6% rent · 91.4% own
Severe rent burden
222.0

Population outlook (Anoka County) Hauer SSP2

Today (2025)
375,223 people
By 2030
387,850 · +3.4%
By 2040
407,239 · +8.5%
By 2050
417,541 · +11.3%
By 2075
448,447 · +19.5%
By 2100
464,954 · +23.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Asian 4% Two or more races 4% Hispanic / Latino 3% Black 3%
Common ancestry
Portuguese 14% Lithuanian 7% Romanian 4%
Foreign-born
3% · Canada
Languages at home
95% English-only · Other Asian/Pacific 2% Spanish 1%

Political lean MEDSL · Anoka

2024 margin
Toss-up / Even · D 46.6% · R 51.0% · Other 2.4%
2008→2024 swing
-2.0pp toward R · 2008: -2.4pp · 2024: -4.4pp
All cycles
2024: R+4.4 2020: R+1.9 2016: R+9.7 2012: R+2.6 2008: R+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -103.33%
Current HPI
223.6524
Rent YoY
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-28 Listed $249,600 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+5.0%/yr

Latest (2026): $5,158 · +6.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…