CashFlowRE
Sign in Sign up
200 S Freeman Ave #206
C- Composite 52.06
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 +16.6/30.0
  • 1% rule +8.7/10.0
  • ARV discount +7.5/15.0
  • DSCR +5.2/10.0
  • Schools +4.8/10.0
  • Livability +4.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$67,000

200 S Freeman Ave #206 · Luverne, MN 56156
1 bd · 1.0 ba · 632 sqft · Condo public records · 294 Days on market
Built 1983 $265/mo HOA · 29% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this tastefully updated 1-bedroom, 1-bath condo in a warm and welcoming 55+, non-smoking community. This move-in-ready home features new stainless steel appliances, fresh paint with charming chair-rail detail, an updated breakfast bar, and new windows. The open-concept living and dining area, spacious bedroom with a generous closet, and newer laminate flooring throughout create a comfortable and inviting atmosphere. Conveniently located near area amenities, this condo offers more than just a home—it’s a lifestyle. Residents enjoy a large community room for gatherings, shared laundry facilities, and the benefit of a single-stall garage with extra storage space. With lawn care, snow removal, and building maintenance all handled for you, there’s more time to enjoy the things you love. If you’re ready for carefree living, schedule your showing today!

Key facts

  • Generous closet
  • Single-stall garage
  • $265 HOA

Tags

STAINLESS STEEL APPLIANCESUPDATED BREAKFAST BAROPEN LIVING AND DINING AREAGENEROUS CLOSETNEWER LAMINATE FLOORINGSINGLE-STALL GARAGE

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 1-bed/1.0-bath condo listed at $67k.

Deal economics

  • At list price, monthly cash flow is $40 ($485/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($919 rent vs $67k).
  • Recommended offer: $59k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 3.6% in Luverne — 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 86/100 on livability (#14 in MN, #455 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, cost of living A+, housing A+; Watch: commute F.
  • Luverne Public School District (rural): math 55% / reading 58% proficiency, ranked #64 of 301 in MN (top 21%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 64 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 66 units permitted in Rock County in 2024 (50 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $463 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Rock County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 294 days — a 12% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 16y 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; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: HOA is 29% of rent.
Recommended offer $58,960 (12.0% below list)

Questions for the listing agent

  1. It's been on market 294 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.37%
Cap rate
7.02%
Cash-on-cash
2.59%
DSCR
1.12
GRM
6.1

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
-11.9%
Equity multiple
0.57×
Total profit
$-8,132
Equity at exit
$9,990
10-year hold
IRR
-2.5%
Equity multiple
0.83×
Total profit
$-3,155
Equity at exit
$5,793

Cash invested: $18,760 (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 56156

Active inventory
64
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$919 medium interval (Pro) →
Mortgage (P&I)
$351
Tax from tax record
$41 /mo · $496/yr
Insurance
$28
HOA
$265
Vacancy / Maint / Mgmt
$193
Net cashflow
$40

Break-even live

Break-even rent $868
Max offer price $67,000
Occupancy floor 91%

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
$16,750
Closing costs
$2,010
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
417 N Oakley St Apt 2 Luverne, MN 1.0 1.0 700 $650 $0.93 43d 1 0.45mi
120 W Hatting St Luverne, MN 1.0–2.0 1.0–2.0 726 $1,225 $1.69 43d 7 0.49mi

HOA detail condo

Monthly dues
$265 · $3,180/yr
Likely covers
landscapingsnow removal
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 37 events

  1. 2026-06-18
    days on market $67,000 Active 294 DOM
  2. 2026-06-17
    days on market $67,000 Active 293 DOM
  3. 2026-06-16
    days on market $67,000 Active 292 DOM
  4. 2026-06-15
    days on market $67,000 Active 291 DOM
  5. 2026-06-13
    days on market $67,000 Active 289 DOM
  6. 2026-06-12
    days on market $67,000 Active 288 DOM
  7. 2026-06-09
    days on market $67,000 Active 285 DOM
  8. 2026-06-08
    days on market $67,000 Active 284 DOM
  9. 2026-06-07
    days on market $67,000 Active 283 DOM
  10. 2026-06-07
    days on market $67,000 Active 282 DOM
  11. 2026-06-04
    days on market $67,000 Active 279 DOM
  12. 2026-06-02
    days on market $67,000 Active 278 DOM
  13. 2026-06-01
    days on market $67,000 Active 277 DOM
  14. 2026-05-31
    days on market $67,000 Active 276 DOM
  15. 2026-05-31
    days on market $67,000 Active 275 DOM
  16. 2026-05-18
    price $67,000 899-char remark
    Show marketing remark (893 chars)

    Welcome home to this tastefully updated 1-bedroom, 1-bath condo in a warm and welcoming 55+, non-smoking community. This move-in-ready home features new stainless steel appliances, fresh paint with charming chair-rail detail, an updated breakfast bar, and new windows. The open-concept living and dining area, spacious bedroom with a generous closet, and newer laminate flooring throughout create a comfortable and inviting atmosphere. Conveniently located near area amenities, this condo offers more than just a home; it’s a lifestyle. Residents enjoy a large community room for gatherings, shared laundry facilities, and the benefit of a single-stall garage with extra storage space. With lawn care, snow removal, and building maintenance all handled for you, there’s more time to enjoy the things you love. If you’re ready for carefree living, schedule your showing today!

  17. 2026-05-18
    price $67,000 893-char remark
    Show marketing remark (893 chars)

    Welcome home to this tastefully updated 1-bedroom, 1-bath condo in a warm and welcoming 55+, non-smoking community. This move-in-ready home features new stainless steel appliances, fresh paint with charming chair-rail detail, an updated breakfast bar, and new windows. The open-concept living and dining area, spacious bedroom with a generous closet, and newer laminate flooring throughout create a comfortable and inviting atmosphere. Conveniently located near area amenities, this condo offers more than just a home; it’s a lifestyle. Residents enjoy a large community room for gatherings, shared laundry facilities, and the benefit of a single-stall garage with extra storage space. With lawn care, snow removal, and building maintenance all handled for you, there’s more time to enjoy the things you love. If you’re ready for carefree living, schedule your showing today!

  18. 2025-11-18
    price $69,950 899-char remark
    Show marketing remark (893 chars)

    Welcome home to this tastefully updated 1-bedroom, 1-bath condo in a warm and welcoming 55+, non-smoking community. This move-in-ready home features new stainless steel appliances, fresh paint with charming chair-rail detail, an updated breakfast bar, and new windows. The open-concept living and dining area, spacious bedroom with a generous closet, and newer laminate flooring throughout create a comfortable and inviting atmosphere. Conveniently located near area amenities, this condo offers more than just a home; it’s a lifestyle. Residents enjoy a large community room for gatherings, shared laundry facilities, and the benefit of a single-stall garage with extra storage space. With lawn care, snow removal, and building maintenance all handled for you, there’s more time to enjoy the things you love. If you’re ready for carefree living, schedule your showing today!

  19. 2025-11-18
    price $69,950 893-char remark
    Show marketing remark (893 chars)

    Welcome home to this tastefully updated 1-bedroom, 1-bath condo in a warm and welcoming 55+, non-smoking community. This move-in-ready home features new stainless steel appliances, fresh paint with charming chair-rail detail, an updated breakfast bar, and new windows. The open-concept living and dining area, spacious bedroom with a generous closet, and newer laminate flooring throughout create a comfortable and inviting atmosphere. Conveniently located near area amenities, this condo offers more than just a home; it’s a lifestyle. Residents enjoy a large community room for gatherings, shared laundry facilities, and the benefit of a single-stall garage with extra storage space. With lawn care, snow removal, and building maintenance all handled for you, there’s more time to enjoy the things you love. If you’re ready for carefree living, schedule your showing today!

  20. 2025-09-30
    price $72,000 893-char remark
    Show marketing remark (899 chars)

    Welcome home to this tastefully updated 1-bedroom, 1-bath condo in a warm and welcoming 55+, non-smoking community. This move-in-ready home features new stainless steel appliances, fresh paint with charming chair-rail detail, an updated breakfast bar, and new windows. The open-concept living and dining area, spacious bedroom with a generous closet, and newer laminate flooring throughout create a comfortable and inviting atmosphere. Conveniently located near area amenities, this condo offers more than just a home—it’s a lifestyle. Residents enjoy a large community room for gatherings, shared laundry facilities, and the benefit of a single-stall garage with extra storage space. With lawn care, snow removal, and building maintenance all handled for you, there’s more time to enjoy the things you love. If you’re ready for carefree living, schedule your showing today!

  21. 2025-09-30
    status Active 893-char remark
    Show marketing remark (899 chars)

    Welcome home to this tastefully updated 1-bedroom, 1-bath condo in a warm and welcoming 55+, non-smoking community. This move-in-ready home features new stainless steel appliances, fresh paint with charming chair-rail detail, an updated breakfast bar, and new windows. The open-concept living and dining area, spacious bedroom with a generous closet, and newer laminate flooring throughout create a comfortable and inviting atmosphere. Conveniently located near area amenities, this condo offers more than just a home—it’s a lifestyle. Residents enjoy a large community room for gatherings, shared laundry facilities, and the benefit of a single-stall garage with extra storage space. With lawn care, snow removal, and building maintenance all handled for you, there’s more time to enjoy the things you love. If you’re ready for carefree living, schedule your showing today!

  22. 2025-09-30
    status Active 899-char remark
    Show marketing remark (899 chars)

    Welcome home to this tastefully updated 1-bedroom, 1-bath condo in a warm and welcoming 55+, non-smoking community. This move-in-ready home features new stainless steel appliances, fresh paint with charming chair-rail detail, an updated breakfast bar, and new windows. The open-concept living and dining area, spacious bedroom with a generous closet, and newer laminate flooring throughout create a comfortable and inviting atmosphere. Conveniently located near area amenities, this condo offers more than just a home—it’s a lifestyle. Residents enjoy a large community room for gatherings, shared laundry facilities, and the benefit of a single-stall garage with extra storage space. With lawn care, snow removal, and building maintenance all handled for you, there’s more time to enjoy the things you love. If you’re ready for carefree living, schedule your showing today!

  23. 2025-09-30
    price $72,000 899-char remark
    Show marketing remark (899 chars)

    Welcome home to this tastefully updated 1-bedroom, 1-bath condo in a warm and welcoming 55+, non-smoking community. This move-in-ready home features new stainless steel appliances, fresh paint with charming chair-rail detail, an updated breakfast bar, and new windows. The open-concept living and dining area, spacious bedroom with a generous closet, and newer laminate flooring throughout create a comfortable and inviting atmosphere. Conveniently located near area amenities, this condo offers more than just a home—it’s a lifestyle. Residents enjoy a large community room for gatherings, shared laundry facilities, and the benefit of a single-stall garage with extra storage space. With lawn care, snow removal, and building maintenance all handled for you, there’s more time to enjoy the things you love. If you’re ready for carefree living, schedule your showing today!

  24. 2025-09-24
    historical 893-char remark
    Show marketing remark (893 chars)

    Welcome home to this tastefully updated 1-bedroom, 1-bath condo in a warm and welcoming 55+, non-smoking community. This move-in-ready home features new stainless steel appliances, fresh paint with charming chair-rail detail, an updated breakfast bar, and new windows. The open-concept living and dining area, spacious bedroom with a generous closet, and newer laminate flooring throughout create a comfortable and inviting atmosphere. Conveniently located near area amenities, this condo offers more than just a home; it’s a lifestyle. Residents enjoy a large community room for gatherings, shared laundry facilities, and the benefit of a single-stall garage with extra storage space. With lawn care, snow removal, and building maintenance all handled for you, there’s more time to enjoy the things you love. If you’re ready for carefree living, schedule your showing today!

  25. 2025-08-20
    listed $68,000 Active 899-char remark
    Show marketing remark (893 chars)

    Welcome home to this tastefully updated 1-bedroom, 1-bath condo in a warm and welcoming 55+, non-smoking community. This move-in-ready home features new stainless steel appliances, fresh paint with charming chair-rail detail, an updated breakfast bar, and new windows. The open-concept living and dining area, spacious bedroom with a generous closet, and newer laminate flooring throughout create a comfortable and inviting atmosphere. Conveniently located near area amenities, this condo offers more than just a home; it’s a lifestyle. Residents enjoy a large community room for gatherings, shared laundry facilities, and the benefit of a single-stall garage with extra storage space. With lawn care, snow removal, and building maintenance all handled for you, there’s more time to enjoy the things you love. If you’re ready for carefree living, schedule your showing today!

  26. 2025-08-20
    listed $68,000 Active 893-char remark
    Show marketing remark (893 chars)

    Welcome home to this tastefully updated 1-bedroom, 1-bath condo in a warm and welcoming 55+, non-smoking community. This move-in-ready home features new stainless steel appliances, fresh paint with charming chair-rail detail, an updated breakfast bar, and new windows. The open-concept living and dining area, spacious bedroom with a generous closet, and newer laminate flooring throughout create a comfortable and inviting atmosphere. Conveniently located near area amenities, this condo offers more than just a home; it’s a lifestyle. Residents enjoy a large community room for gatherings, shared laundry facilities, and the benefit of a single-stall garage with extra storage space. With lawn care, snow removal, and building maintenance all handled for you, there’s more time to enjoy the things you love. If you’re ready for carefree living, schedule your showing today!

  27. 2024-05-24
    soldstatus $47,000 Sold
  28. 2024-05-09
    soldstatus $47,000
  29. 2024-05-03
    soldstatus $47,000 Sold
  30. 2024-04-12
    status Pending
  31. 2024-04-12
    status Pending
  32. 2024-04-05
    price $55,000
  33. 2024-04-04
    price $55,000
  34. 2024-01-29
    listed $59,900 Active - New
  35. 2024-01-29
    listed $59,900 Active
  36. 2011-01-05
    soldstatus $25,000
  37. 2010-03-31
    listed $29,900

ⓘ 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
$496 · $41/mo
Projected year-2 tax
$623 · $52/mo
Expected delta
+$127/yr (+$11/mo · 25.6%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$11,028
− Mortgage interest
−$3,753
− Property taxes
−$496
− Insurance
−$335
− Repairs & maintenance
−$882
− Management
−$882
− HOA
−$3,180
− Depreciation
−$1,949
Taxable loss
−$450
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$108
After-tax cash flow
$593/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
Luverne Public School District
NCES district ID
2718330
Math proficiency
55% ▼ -14.00%
Reading proficiency
58% ▼ -2.00%
Median HH income
$48,225
Composite
48.0/100
National rank
#2198
State rank
#64 of 301 in MN

Livability — Luverne

Score
86/100
State rank
#14
US rank
#455

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Luverne, MN
Population (ZIP)
6,398

Population outlook (Rock County) Hauer SSP2

Today (2025)
9,476 people
By 2030
9,326 · -1.6%
By 2040
9,006 · -5.0%
By 2050
8,662 · -8.6%
By 2075
7,973 · -15.9%
By 2100
7,033 · -25.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Portuguese 16% Iranian 14% Slovak 2%
Foreign-born
2% · Canada
Languages at home
97% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Rock

2024 margin
Solid R (+39.3) · D 29.6% · R 68.8% · Other 1.6%
2008→2024 swing
-25.3pp toward R · 2008: -14.0pp · 2024: -39.3pp
All cycles
2024: R+39.3 2020: R+38.7 2016: R+35.7 2012: R+17.9 2008: R+14.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -189.55%
Current HPI
211.0729
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

+124.1% since first listed
22 events — show timeline
  • 2026-05-18 Price Changed $67,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-18 Price Changed $67,000 REALTOR® Association of the Sioux Empire
  • 2025-11-18 Price Changed $69,950 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-11-18 Price Changed $69,950 REALTOR® Association of the Sioux Empire
  • 2025-09-30 Price Changed $72,000 REALTOR® Association of the Sioux Empire
  • 2025-09-30 Relisted REALTOR® Association of the Sioux Empire
  • 2025-09-30 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2025-09-30 Price Changed $72,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-09-24 Listing Removed REALTOR® Association of the Sioux Empire
  • 2025-08-20 Listed $68,000 REALTOR® Association of the Sioux Empire
  • 2025-08-20 Listed $68,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-05-24 Sold (MLS) $47,000 REALTOR® Association of the Sioux Empire
  • 2024-05-09 Sold (Public Records) $47,000 Public Records
  • 2024-05-03 Sold (MLS) $47,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-04-12 Pending REALTOR® Association of the Sioux Empire
  • 2024-04-12 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2024-04-05 Price Changed $55,000 REALTOR® Association of the Sioux Empire
  • 2024-04-04 Price Changed $55,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-01-29 Listed $59,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-01-29 Listed $59,900 REALTOR® Association of the Sioux Empire
  • 2011-01-05 Sold (Public Records) $25,000 Public Records
  • 2010-03-31 Listed $29,900 REALTOR® Association of the Sioux Empire

Property tax history

+4.6%/yr

Latest (2026): $496 · +13.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…