CashFlowRE
Sign in Sign up
710 6th St SW
D+ Composite 46.48
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 +10.1/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.2/10.0
  • Livability +3.8/5.0
  • 1% rule +3.0/10.0
  • DSCR +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$145,000

710 6th St SW · Wells, MN 56097
3 bd · 1.0 ba · 1,296 sqft · Other public records · 5 Days on market
Built 1959 10,454 sqft lot

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

Listing remarks MLS

3bedroom, 1bath rambler. Needs some TLC. Lots of potential here. Great location, big garage and deck.

Key facts

  • Decks on the front
  • Extra deep garage
  • Decks on the back

Tags

WATER PURIFICATION SYSTEMFULL LAUNDRY HOOK UPSEXTRA DEEP GARAGEDECKS ON THE BACKDECKS ON THE FRONT

Property features AI

Exterior

  • Parking: Concrete driveway; Multiple garages, 3 garage spaces
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; One level
  • Construction: Block foundation
  • Exterior features: Vinyl exterior; Lot approximately 0.24 acres (75 x 139)

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: 4 bedrooms (main level: bedroom, bedroom 2, bedroom 3); Bedroom 4
  • Bathrooms: 1 full bathroom; 1 three-quarter bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Basement with block foundation; Family room
  • Laundry & utility: Two utility rooms

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 other listed at $145k.

Deal economics

  • At list price, monthly cash flow is $-85 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $133k (8.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $116k (20.0% below list).
  • Recommended offer: $116k (20.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 76/100 on livability (#149 in MN, #3,328 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, health & safety A+, crime A; Watch: amenities D, employment D, commute F.
  • United South Central School District (rural): math 46% / reading 53% proficiency, ranked #130 of 301 in MN (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: United South Central Elementary (math 57% / reading 59%, grade C+, #258 of 857 statewide, top 30%, 445 students, 55% FRL); United South Central High School (math 32% / reading 47%, grade F, #246 of 471 statewide, top 59%, 333 students, 51% FRL) — zoned schools average 53% FRL vs 35% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 28 active listings in the ZIP; 4 units permitted in Faribault County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $16k of equity ($1k loan paydown + $14k appreciation (10.0% local appreciation)).
  • Faribault County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$39k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 17y 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.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $116,065 (20.0% 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. Built in 1959 — 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. 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
0.80%
Cap rate
5.59%
Cash-on-cash
-2.52%
DSCR
0.89
GRM
10.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
22.5%
Equity multiple
2.81×
Total profit
$73,565
Equity at exit
$130,627
10-year hold
IRR
20.2%
Equity multiple
6.44×
Total profit
$220,937
Equity at exit
$281,703

Cash invested: $40,600 (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 56097

Home prices YoY
4.6%
Active inventory
28
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,161 medium interval (Pro) →
Mortgage (P&I)
$760
Tax est. 1.5%
$181 /mo · $2,175/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$-85

Break-even live

Break-even rent $1,268
Max offer price $132,679
Occupancy floor

Sensitivity live

Price -10% $15 -5% $-35 +0% $-85 +5% $-135 +10% $-185
Rent -10% $-177 -5% $-131 +0% $-85 +5% $-39 +10% $7
Rate -1.0pp $-12 -0.5pp $-48 base $-85 +0.5pp $-123 +1.0pp $-161

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
$36,250
Closing costs
$4,350
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 9 events

  1. 2026-05-07
    status Pending 652-char remark
  2. 2026-05-01
    listed $145,000 Active 652-char remark
  3. 2019-07-08
    soldstatus $115,000
  4. 2009-03-05
    soldstatus $22,500 101-char remark
    Show marketing remark (102 chars)

    3 bedroom, 1bath rambler. Needs some TLC. Lots of potential here. Great location, big garage and deck.

  5. 2009-03-05
    soldstatus $22,500
    Show marketing remark (102 chars)

    3 bedroom, 1bath rambler. Needs some TLC. Lots of potential here. Great location, big garage and deck.

  6. 2009-01-27
    historical 101-char remark
    Show marketing remark (101 chars)

    3bedroom, 1bath rambler. Needs some TLC. Lots of potential here. Great location, big garage and deck.

  7. 2009-01-12
    listed $22,500 101-char remark
    Show marketing remark (102 chars)

    3 bedroom, 1bath rambler. Needs some TLC. Lots of potential here. Great location, big garage and deck.

  8. 2009-01-12
    listed $22,500
    Show marketing remark (102 chars)

    3 bedroom, 1bath rambler. Needs some TLC. Lots of potential here. Great location, big garage and deck.

  9. 1996-12-30
    soldstatus $35,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°F today · 15 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
$13,928
− Mortgage interest
−$8,122
− Property taxes
−$2,175
− Insurance
−$725
− Repairs & maintenance
−$1,114
− Management
−$1,114
− Depreciation
−$4,218
Taxable loss
−$3,541
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$850
After-tax cash flow
$-172/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
United South Central School District
NCES district ID
2700005
Math proficiency
46% ▼ -10.00%
Reading proficiency
53% ▼ -8.00%
Median HH income
$46,722
Composite
42.03/100
National rank
#3330
State rank
#130 of 301 in MN

Livability — Wells

Score
76/100
State rank
#149
US rank
#3328

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wells, MN
Population (ZIP)
3,593

Population outlook (Faribault County) Hauer SSP2

Today (2025)
13,474 people
By 2030
13,112 · -2.7%
By 2040
12,454 · -7.6%
By 2050
11,973 · -11.1%
By 2075
11,565 · -14.2%
By 2100
10,844 · -19.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Portuguese 13% Romanian 7% Lithuanian 2%
Foreign-born
1% · Canada
Languages at home
98% English-only · Spanish 2%

Political lean MEDSL · Faribault

2024 margin
Solid R (+37.4) · D 30.4% · R 67.8% · Other 1.8%
2008→2024 swing
-31.8pp toward R · 2008: -5.6pp · 2024: -37.4pp
All cycles
2024: R+37.4 2020: R+33.6 2016: R+34.1 2012: R+9.1 2008: R+5.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 11.75%
Current HPI
267.13
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

+328.6% since first listed
11 events — show timeline
  • 2026-06-04 Sold (Public Records) $150,000 Public Records
  • 2026-05-28 Sold (MLS) $150,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-07 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-01 Listed $145,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-07-08 Sold (Public Records) $115,000 Public Records
  • 2009-03-05 Sold (MLS) $22,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-03-05 Sold (MLS) $22,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-01-27 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2009-01-12 Listed $22,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-01-12 Listed $22,500 NORTHSTARMLS as Distributed by MLS Grid
  • 1996-12-30 Sold (Public Records) $35,000 Public Records

Property tax history

-18.4%/yr

Latest (2025): $69 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…