4 bd · 1.0 ba ·
1,656 sqft ·
Built 1946
· SingleFamily
· Pending
· 116 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,237/mo
Mortgage (P&I)
−$420
Tax + insurance
−$100
HOA
−$0
Vac / Maint / Mgmt
−$260
Net cashflow
$457/mo
Annual
$5,484/yr
Cap rate
13.15%
Cash-on-cash
24.48%
DSCR
2.09
1% rule
1.55%
Cash to close
$22,400
Investor read
This is a 4-bed/1.0-bath single-family listed at $80k.
At list price, monthly cash flow is $457 ($5k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($1k rent vs $80k).
It's been on market 116 days — a 9% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $73k (9.0% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
Location reads 79/100 on livability (#96 in MN, #2,152 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
Lac Qui Parle Valley School District (rural): math 44% / reading 44% proficiency, ranked #193 of 301 in MN (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Appleton Elementary (math 32% / reading 22%, grade F, #703 of 857 statewide, top 84%, 206 students, 72% FRL); Lac Qui Parle Valley Middle School (math 47% / reading 52%, grade C, #81 of 258 statewide, top 32%, 125 students, 62% FRL); Lac Qui Parle Valley Secondary (math 37% / reading 47%, grade F, #222 of 471 statewide, top 50%, 334 students, 52% FRL) — zoned schools average 62% FRL vs 30% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 11 active listings in the ZIP; 9 units permitted in Lac qui Parle County in 2024 (0 in 5+ unit buildings).
Lac qui Parle County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
2 sale attempts; this cycle's ask has dropped $17k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~5 years — after that, you're playing with house money.
Questions for listing agent
It's been on market 116 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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-QCZ03H3AYN1CNQ
· Data 3 weeks agocashflowre.app · 2026-05-29