CashFlowRE
Sign in Sign up
217 N Central Ave
D- Composite 37.5
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).

  • Appreciation +10.0/10.0
  • Cash flow +8.2/30.0
  • Schools +3.9/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.4/15.0
  • DSCR +2.2/10.0
  • 1% rule +2.0/10.0

$154,900

217 N Central Ave · Truman, MN 56088
3 bd · 1.0 ba · 1,105 sqft · SingleFamily public records · 45 Days on market
Built 1925 0.26 ac lot Est $139k · 11% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This 3-bedroom, 2-bath home blends character with recent updates. The main floor offers two bedrooms, a full bath, and an open living–dining space that flows into the refreshed kitchen. Upstairs you’ll find a large third bedroom with a distinctive window feature. Notable improvements include central air, new flooring throughout much of the home, a partial roof replacement, updated plumbing, all-new lighting and ceiling work, stainless-steel appliances, and a kitchen opened up for better flow. The property also includes a two-stall garage plus a welcoming front foyer entry and a good-sized yard. Move-in-ready updates plus classic curb appeal make this property easy to picture as your next home.

Key facts

  • New flooring
  • Central air
  • Refreshed kitchen

Tags

OPEN LIVING DINING SPACEREFRESHED KITCHENDISTINCTIVE WINDOW FEATURECENTRAL AIRNEW FLOORINGPARTIAL ROOF REPLACEMENT

Property features AI

Finance

  • Other: Lot approximately 0.258 acres (about 150 x 75); Above-grade finished area and living area listed as 1,027; Below-grade area about 645; Total building area about 1,672

Exterior

  • Parking: 2-car garage (approx. 45 x 24)
  • Utilities: City water (connected); City sewer (connected); Natural gas; Electric with circuit breakers
  • Home design: Residential property; One and one-half story; Main level and upper level layout
  • Construction: Asphalt roof; Block foundation; Foundation area about 645
  • Exterior features: Stucco exterior; Deck

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 3 bedrooms (two on main level, one on upper level)
  • Bathrooms: 1 full bath (main floor); 1 quarter bath; Basement shower only
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Ceiling fan(s); Kitchen window; Main floor primary bedroom
  • Laundry & utility: Sump pump 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 3-bed/1.0-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $-148 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $129k (16.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $109k (29.7% below list).
  • Recommended offer: $109k (29.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 76/100 on livability (#150 in MN, #3,331 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools C-, amenities F, commute F.
  • Truman Public School District (rural): math 30% / reading 55% proficiency, ranked #343 of 467 in MN (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 16 active listings in the ZIP; 19 units permitted in Martin County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $17k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
  • Martin County population projected at -19% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 3, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 $65k; list at $155k implies a 138% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $108,870 (29.7% 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. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  3. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.70%
Cap rate
5.15%
Cash-on-cash
-4.08%
DSCR
0.82
GRM
11.9

CMA / ARV

ARV (on-the-fly)
$139,230
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
510 E 2nd Street South St 0.32mi 2/1.0 (-1) 1,149 (+4%) 4mo $145,000 $126 70

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
21.4%
Equity multiple
2.73×
Total profit
$74,939
Equity at exit
$139,546
10-year hold
IRR
19.3%
Equity multiple
6.26×
Total profit
$228,032
Equity at exit
$300,937

Cash invested: $43,372 (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 56088

Home prices YoY
6.4%
Active inventory
16
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$1,089 medium interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$131 /mo · $1,570/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$229
Net cashflow
$-148

Break-even live

Break-even rent $1,276
Max offer price $128,823
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
$38,725
Closing costs
$4,647
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 17 events

  1. 2026-05-11
    status Pending 714-char remark
    Show marketing remark (714 chars)

    This 3-bedroom, 2-bath home blends character with recent updates. The main floor offers two bedrooms, a full bath, and an open living–dining space that flows into the refreshed kitchen. Upstairs you’ll find a large third bedroom with a distinctive window feature. Notable improvements include central air, new flooring throughout much of the home, a partial roof replacement, updated plumbing, all-new lighting and ceiling work, stainless-steel appliances, and a kitchen opened up for better flow. The property also includes a two-stall garage plus a welcoming front foyer entry and a good-sized yard. Move-in-ready updates plus classic curb appeal make this property easy to picture as your next home.

  2. 2026-05-11
    status Pending
    Show marketing remark (714 chars)

    This 3-bedroom, 2-bath home blends character with recent updates. The main floor offers two bedrooms, a full bath, and an open living–dining space that flows into the refreshed kitchen. Upstairs you’ll find a large third bedroom with a distinctive window feature. Notable improvements include central air, new flooring throughout much of the home, a partial roof replacement, updated plumbing, all-new lighting and ceiling work, stainless-steel appliances, and a kitchen opened up for better flow. The property also includes a two-stall garage plus a welcoming front foyer entry and a good-sized yard. Move-in-ready updates plus classic curb appeal make this property easy to picture as your next home.

  3. 2026-04-28
    historical Active Under Contract 714-char remark
    Show marketing remark (714 chars)

    This 3-bedroom, 2-bath home blends character with recent updates. The main floor offers two bedrooms, a full bath, and an open living–dining space that flows into the refreshed kitchen. Upstairs you’ll find a large third bedroom with a distinctive window feature. Notable improvements include central air, new flooring throughout much of the home, a partial roof replacement, updated plumbing, all-new lighting and ceiling work, stainless-steel appliances, and a kitchen opened up for better flow. The property also includes a two-stall garage plus a welcoming front foyer entry and a good-sized yard. Move-in-ready updates plus classic curb appeal make this property easy to picture as your next home.

  4. 2026-04-28
    historical Contingent - Inspection
    Show marketing remark (714 chars)

    This 3-bedroom, 2-bath home blends character with recent updates. The main floor offers two bedrooms, a full bath, and an open living–dining space that flows into the refreshed kitchen. Upstairs you’ll find a large third bedroom with a distinctive window feature. Notable improvements include central air, new flooring throughout much of the home, a partial roof replacement, updated plumbing, all-new lighting and ceiling work, stainless-steel appliances, and a kitchen opened up for better flow. The property also includes a two-stall garage plus a welcoming front foyer entry and a good-sized yard. Move-in-ready updates plus classic curb appeal make this property easy to picture as your next home.

  5. 2026-04-24
    price $154,900 714-char remark
    Show marketing remark (714 chars)

    This 3-bedroom, 2-bath home blends character with recent updates. The main floor offers two bedrooms, a full bath, and an open living–dining space that flows into the refreshed kitchen. Upstairs you’ll find a large third bedroom with a distinctive window feature. Notable improvements include central air, new flooring throughout much of the home, a partial roof replacement, updated plumbing, all-new lighting and ceiling work, stainless-steel appliances, and a kitchen opened up for better flow. The property also includes a two-stall garage plus a welcoming front foyer entry and a good-sized yard. Move-in-ready updates plus classic curb appeal make this property easy to picture as your next home.

  6. 2026-04-24
    price $154,900
    Show marketing remark (714 chars)

    This 3-bedroom, 2-bath home blends character with recent updates. The main floor offers two bedrooms, a full bath, and an open living–dining space that flows into the refreshed kitchen. Upstairs you’ll find a large third bedroom with a distinctive window feature. Notable improvements include central air, new flooring throughout much of the home, a partial roof replacement, updated plumbing, all-new lighting and ceiling work, stainless-steel appliances, and a kitchen opened up for better flow. The property also includes a two-stall garage plus a welcoming front foyer entry and a good-sized yard. Move-in-ready updates plus classic curb appeal make this property easy to picture as your next home.

  7. 2026-03-27
    listed $159,900 Active 714-char remark
    Show marketing remark (714 chars)

    This 3-bedroom, 2-bath home blends character with recent updates. The main floor offers two bedrooms, a full bath, and an open living–dining space that flows into the refreshed kitchen. Upstairs you’ll find a large third bedroom with a distinctive window feature. Notable improvements include central air, new flooring throughout much of the home, a partial roof replacement, updated plumbing, all-new lighting and ceiling work, stainless-steel appliances, and a kitchen opened up for better flow. The property also includes a two-stall garage plus a welcoming front foyer entry and a good-sized yard. Move-in-ready updates plus classic curb appeal make this property easy to picture as your next home.

  8. 2026-03-27
    listed $159,900 Active
    Show marketing remark (714 chars)

    This 3-bedroom, 2-bath home blends character with recent updates. The main floor offers two bedrooms, a full bath, and an open living–dining space that flows into the refreshed kitchen. Upstairs you’ll find a large third bedroom with a distinctive window feature. Notable improvements include central air, new flooring throughout much of the home, a partial roof replacement, updated plumbing, all-new lighting and ceiling work, stainless-steel appliances, and a kitchen opened up for better flow. The property also includes a two-stall garage plus a welcoming front foyer entry and a good-sized yard. Move-in-ready updates plus classic curb appeal make this property easy to picture as your next home.

  9. 2026-03-21
    historical
  10. 2025-11-27
    price $159,900
  11. 2025-11-27
    price $159,900
  12. 2025-09-26
    listed $164,900 Active
  13. 2025-06-18
    soldstatus $65,000 Sold
  14. 2025-05-19
    status Pending
  15. 2025-05-14
    listed $72,900 Active
  16. 2000-02-23
    soldstatus $22,500
  17. 1991-12-19
    soldstatus $22,500

ⓘ 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
$1,570 · $131/mo
Projected year-2 tax
$1,652 · $138/mo
Expected delta
+$82/yr (+$7/mo · 5.3%)

ⓘ 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 ≥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
$13,064
− Mortgage interest
−$8,677
− Property taxes
−$1,570
− Insurance
−$774
− Repairs & maintenance
−$1,045
− Management
−$1,045
− Depreciation
−$4,506
Taxable loss
−$4,553
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,093
After-tax cash flow
$-679/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
Truman Public School District
NCES district ID
2740680
Math proficiency
30% ▼ -10.00%
Reading proficiency
55% ▲ 10.00%
Median HH income
$51,077
Composite
38.94/100
National rank
#8312
State rank
#343 of 467 in MN

Livability — Truman

Score
76/100
State rank
#150
US rank
#3331

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Truman, MN
Population (ZIP)
2,063

Population outlook (Martin County) Hauer SSP2

Today (2025)
18,583 people
By 2030
17,814 · -4.1%
By 2040
16,312 · -12.2%
By 2050
15,021 · -19.2%
By 2075
13,025 · -29.9%
By 2100
11,311 · -39.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Two or more races 4% Hispanic / Latino 4%
Common ancestry
Portuguese 9% Romanian 5% Scottish 3%
Foreign-born
4% · Canada
Languages at home
95% English-only · Other Indo-European 3% Spanish 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Martin

2024 margin
Solid R (+39.7) · D 29.5% · R 69.1% · Other 1.4%
2008→2024 swing
-24.4pp toward R · 2008: -15.2pp · 2024: -39.7pp
All cycles
2024: R+39.7 2020: R+37.9 2016: R+41.4 2012: R+23.8 2008: R+15.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 16.26%
Current HPI
271.5076
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

+588.4% since first listed
17 events — show timeline
  • 2026-05-11 Pending RASM
  • 2026-05-11 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-28 Contingent RASM
  • 2026-04-28 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-24 Price Changed $154,900 RASM
  • 2026-04-24 Price Changed $154,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-27 Listed $159,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-27 Listed $159,900 RASM
  • 2026-03-21 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-11-27 Price Changed $159,900 RASM
  • 2025-11-27 Price Changed $159,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-09-26 Listed $164,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-06-18 Sold (MLS) $65,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-05-19 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2025-05-14 Listed $72,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2000-02-23 Sold (Public Records) $22,500 Public Records
  • 1991-12-19 Sold (Public Records) $22,500 Public Records

Property tax history

+12.1%/yr

Latest (2025): $1,570 · +24.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…