CashFlowRE
Sign in Sign up
211 Sunset Ave NW
D Composite 40.02
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 +9.1/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.5/10.0
  • Schools +3.6/10.0
  • Livability +3.3/5.0
  • 1% rule +2.5/10.0
  • DSCR +2.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$150,000

211 Sunset Ave NW · Altura, MN 55910
2 bd · 2.0 ba · 1,232 sqft · SingleFamily public records · 17 Days on market
Built 1997 5,662 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this unique twin home opportunity in a peaceful small-town setting, ideally located between Winona and Rochester. Both sides of this property are available for purchase, offering incredible flexibility—perfect for multi-generational living, investing, or owner-occupying one side while renting the other. This wonderful home features an inviting open-concept layout, seamlessly connecting the kitchen and living room for easy everyday living and entertaining. Upstairs, you’ll find two generously sized bedrooms, including a spacious primary bedroom with a desirable walk-in closet. A full bathroom serves the upper level, while a convenient half bath is located on the m

Key facts

  • Walk-in closet
  • New roof installed
  • Open-concept layout

Tags

TWIN HOME OPPORTUNITYPEACEFUL SMALL-TOWN SETTINGOPEN-CONCEPT LAYOUTWALK-IN CLOSETNEW ROOF INSTALLED

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: City water; City sewer; Natural gas; Electric service with circuit breakers
  • Home design: Residential attached property; Two levels; Entry on main level
  • Construction: Poured concrete foundation; Block basement with egress window(s), full and unfinished
  • Exterior features: Vinyl exterior; Porch; Lot approximately 50 x 120 (0.13 acres)

Interior

  • Kitchen: Dishwasher; Range; Microwave; Refrigerator; Kitchen sized 16.7 x 13
  • Bedrooms: 2 bedrooms (both on the upper level)
  • Bathrooms: One full bathroom on the upper level; Half bath on the main level
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Ceiling fans; Kitchen window; Primary bedroom with walk-in closet; Porch
  • Laundry & utility: Washer and dryer included; Washer hookup; Laundry sink; Laundry in basement

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 2-bed/2.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-116 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $130k (13.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $113k (24.8% below list).
  • Recommended offer: $113k (24.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#514 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A, employment B+; Watch: health & safety C-, amenities F, commute F.
  • Lewiston-Altura Public School District (rural): math 31% / reading 51% proficiency, ranked #208 of 301 in MN (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 5 active listings in the ZIP; 37 units permitted in Winona County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (2.9% local appreciation)).
  • Winona County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • By year 7, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
Recommended offer $112,830 (24.8% 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. 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?
  4. 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.
  5. 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.
  6. 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
0.75%
Cap rate
5.37%
Cash-on-cash
-3.30%
DSCR
0.85
GRM
11.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.94% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
4.3%
Equity multiple
1.24×
Total profit
$10,231
Equity at exit
$66,941
10-year hold
IRR
7.5%
Equity multiple
2.13×
Total profit
$47,352
Equity at exit
$102,772

Cash invested: $42,000 (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 55910

Home prices YoY
1.6%
Active inventory
5
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$1,128 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$158 /mo · $1,894/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$237
Net cashflow
$-116

Break-even live

Break-even rent $1,275
Max offer price $129,580
Occupancy floor

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
$37,500
Closing costs
$4,500
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. 2026-05-18
    status Pending 1028-char remark
  2. 2026-05-11
    historical Contingent - Inspection 1028-char remark
  3. 2026-05-01
    listed $150,000 Active 1028-char remark
  4. 2018-12-10
    historical
  5. 2008-09-30
    listed $101,900
  6. 2008-09-30
    listed $101,900

ⓘ 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
$1,894 · $158/mo
Projected year-2 tax
$1,894 · $158/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 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 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
$13,540
− Mortgage interest
−$8,402
− Property taxes
−$1,894
− Insurance
−$750
− Repairs & maintenance
−$1,083
− Management
−$1,083
− Depreciation
−$4,364
Taxable loss
−$4,037
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$969
After-tax cash flow
$-418/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
Lewiston-Altura Public School District
NCES district ID
2718090
Math proficiency
31% ▼ -18.00%
Reading proficiency
51% ▼ -12.00%
Median HH income
$58,763
Composite
36.09/100
National rank
#4760
State rank
#208 of 301 in MN

Livability — Altura

Score
66/100
State rank
#514
US rank
#12368

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Altura, MN
Population (ZIP)
1,232

Population outlook (Winona County) Hauer SSP2

Today (2025)
50,614 people
By 2030
50,243 · -0.7%
By 2040
48,142 · -4.9%
By 2050
45,872 · -9.4%
By 2075
42,416 · -16.2%
By 2100
40,031 · -20.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Hispanic / Latino 5% Two or more races 2%
Common ancestry
Portuguese 12% Lithuanian 3% Romanian 3%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Winona

2024 margin
Toss-up / Even · D 46.6% · R 51.5% · Other 1.8%
2008→2024 swing
-24.0pp toward R · 2008: 19.1pp · 2024: -4.9pp
All cycles
2024: R+4.9 2020: D+0.4 2016: R+2.9 2012: D+12.9 2008: D+19.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.94%
Current HPI
182.83
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

+49.4% since first listed
8 events — show timeline
  • 2026-06-05 Sold (Public Records) $152,250 Public Records
  • 2026-06-05 Sold (MLS) $152,250 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-18 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-11 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-01 Listed $150,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-12-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-09-30 Listed $101,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-09-30 Listed $101,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+5.6%/yr

Latest (2025): $1,894 · +28.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…