CashFlowRE
Sign in Sign up
145 Milwaukee Ave SW
F Composite 32.23
Why this score? — see what drove the F 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 +7.6/30.0
  • ARV discount +7.5/15.0
  • Schools +4.8/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.7/10.0
  • 1% rule +1.5/10.0
  • Appreciation +0.0/10.0

$239,900

145 Milwaukee Ave SW · Hutchinson, MN 55350
6 bd · 3.0 ba · 918 sqft · Other public records · 34 Days on market
Built 1890 8,712 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well maintained duplex located in SW Hutchinson features a main floor 3 bedroom unit with lower level family room and laundry. Upper level 2 bedroom unit also has laundry. Double detached garage and deck overlooking nice corner lot. Let renters help make your payment!

Key facts

  • Basement access
  • Full kitchen
  • Private entrance

Tags

CORNER LOTPRIVATE ENTRANCEBASEMENT ACCESSFULL KITCHEN

Property features AI

Finance

  • Other: Total of 2 rental units
  • Financial info: FHA mortgage type indicated; Gross rental income reported at $10,200
  • HOA & community: No association amenities

Exterior

  • Parking: Concrete parking; Detached (or attached) 2-car garage with 24 x 24 dimensions
  • Utilities: City water connected; City sewer connected; Electric service with 100 Amp and 200+ Amp options; Electric and natural gas fuel
  • Home design: Duplex (up and down); Residential income property; Two levels; Owner-occupied
  • Construction: Asphalt roof; Block and other foundation
  • Exterior features: Wood exterior; Deck; Corner lot; City street frontage; Publicly maintained road

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: Five bedrooms total; Main-floor primary bedroom (unit amenities indicate a main floor primary)
  • Bathrooms: Multiple full and three-quarter bathrooms across units
  • Heating & cooling: Baseboard heating; Forced air heating; Window cooling units
  • Interior features: Finished basement with egress windows; Level interior topography
  • Laundry & utility: In-unit washer and dryer in each unit; Washer/dryer hookups available

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 6-bed/3.0-bath other listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-284 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $190k (20.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $156k (34.8% below list).
  • Recommended offer: $156k (34.8% below list) — sets the bar for 1% rule.
  • Cap rate 4.9% vs local median 3.1% in Hutchinson — 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 80/100 on livability (#72 in MN, #1,744 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute F.
  • Hutchinson Public School District (town): math 56% / reading 56% proficiency, ranked #62 of 301 in MN (top 21%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 105 active listings in the ZIP; 57 units permitted in McLeod County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • McLeod County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 34y 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 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $156,480 (34.8% 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. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. Built in 1890 — 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. 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?
  6. 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?
  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 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
0.65%
Cap rate
4.87%
Cash-on-cash
-5.08%
DSCR
0.77
GRM
12.8

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
-25.0%
Equity multiple
0.15×
Total profit
$-57,033
Equity at exit
$35,770
10-year hold
IRR
-21.0%
Equity multiple
-0.09×
Total profit
$-73,216
Equity at exit
$20,742

Cash invested: $67,172 (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 55350

Home prices YoY
-30.6%
Active inventory
105
Price-to-rent
12.8×

Monthly cashflow live

Estimated rent
$1,565 medium interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$162 /mo · $1,948/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$329
Net cashflow
$-284

Break-even live

Break-even rent $1,924
Max offer price $189,702
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
$59,975
Closing costs
$7,197
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 38 events

  1. 2026-06-18
    days on market $239,900 Active 34 DOM
  2. 2026-06-17
    days on market $239,900 Active 33 DOM
  3. 2026-06-16
    days on market $239,900 Active 32 DOM
  4. 2026-06-15
    days on market $239,900 Active 31 DOM
  5. 2026-06-13
    days on market $239,900 Active 29 DOM
  6. 2026-06-12
    days on market $239,900 Active 28 DOM
  7. 2026-06-09
    days on market $239,900 Active 25 DOM
  8. 2026-06-08
    days on market $239,900 Active 24 DOM
  9. 2026-06-07
    days on market $239,900 Active 23 DOM
  10. 2026-06-07
    days on market $239,900 Active 22 DOM
  11. 2026-06-04
    days on market $239,900 Active 19 DOM
  12. 2026-06-02
    days on market $239,900 Active 18 DOM
  13. 2026-06-01
    days on market $239,900 Active 17 DOM
  14. 2026-05-31
    days on market $239,900 Active 16 DOM
  15. 2026-05-31
    days on market $239,900 Active 15 DOM
  16. 2026-05-14
    listed $239,900 Active 787-char remark
  17. 2026-05-05
    historical
  18. 2025-11-17
    listed $245,000 Active
  19. 2023-06-20
    soldstatus $233,580 Sold
    Show marketing remark (269 chars)

    Well maintained duplex located in SW Hutchinson features a main floor 3 bedroom unit with lower level family room and laundry. Upper level 2 bedroom unit also has laundry. Double detached garage and deck overlooking nice corner lot. Let renters help make your payment!

  20. 2023-06-20
    soldstatus $233,580
    Show marketing remark (269 chars)

    Well maintained duplex located in SW Hutchinson features a main floor 3 bedroom unit with lower level family room and laundry. Upper level 2 bedroom unit also has laundry. Double detached garage and deck overlooking nice corner lot. Let renters help make your payment!

  21. 2023-05-24
    status Pending
    Show marketing remark (269 chars)

    Well maintained duplex located in SW Hutchinson features a main floor 3 bedroom unit with lower level family room and laundry. Upper level 2 bedroom unit also has laundry. Double detached garage and deck overlooking nice corner lot. Let renters help make your payment!

  22. 2023-05-19
    historical Contingent - Inspection
    Show marketing remark (269 chars)

    Well maintained duplex located in SW Hutchinson features a main floor 3 bedroom unit with lower level family room and laundry. Upper level 2 bedroom unit also has laundry. Double detached garage and deck overlooking nice corner lot. Let renters help make your payment!

  23. 2023-05-12
    status Active
    Show marketing remark (269 chars)

    Well maintained duplex located in SW Hutchinson features a main floor 3 bedroom unit with lower level family room and laundry. Upper level 2 bedroom unit also has laundry. Double detached garage and deck overlooking nice corner lot. Let renters help make your payment!

  24. 2023-03-14
    listed $229,000 Active
    Show marketing remark (269 chars)

    Well maintained duplex located in SW Hutchinson features a main floor 3 bedroom unit with lower level family room and laundry. Upper level 2 bedroom unit also has laundry. Double detached garage and deck overlooking nice corner lot. Let renters help make your payment!

  25. 2015-04-29
    soldstatus $9,020
  26. 2015-04-29
    soldstatus $9,020
  27. 2015-04-29
    soldstatus $9,020
  28. 2015-02-04
    listed $9,020
  29. 2015-02-04
    listed $9,020
  30. 2010-09-26
    historical
  31. 2009-09-28
    listed $80,000
  32. 2007-08-08
    historical
  33. 2006-02-06
    listed $120,000
  34. 2004-05-21
    soldstatus $90,000
  35. 2004-04-14
    historical
  36. 2004-03-08
    listed $97,900
  37. 1992-12-15
    historical
  38. 1992-07-30
    listed $67,500

ⓘ 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
$1,948 · $162/mo
Projected year-2 tax
$2,317 · $193/mo
Expected delta
+$369/yr (+$31/mo · 19.0%)

ⓘ 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 (unshaded) · 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 2/10 Low 2 unhealthy d/yr today · 2 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
$18,778
− Mortgage interest
−$13,438
− Property taxes
−$1,948
− Insurance
−$1,200
− Repairs & maintenance
−$1,502
− Management
−$1,502
− Depreciation
−$6,979
Taxable loss
−$7,791
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,870
After-tax cash flow
$-1,540/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
Hutchinson Public School District
NCES district ID
2714970
Math proficiency
56% ▼ -9.00%
Reading proficiency
56% ▼ -10.00%
Median HH income
$56,261
Composite
48.36/100
National rank
#2143
State rank
#62 of 301 in MN

Livability — Hutchinson

Score
80/100
State rank
#72
US rank
#1744

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hutchinson, MN
City population
18,567
Population (ZIP)
18,567

Population outlook (McLeod County) Hauer SSP2

Today (2025)
34,517 people
By 2030
33,442 · -3.1%
By 2040
30,815 · -10.7%
By 2050
27,695 · -19.8%
By 2075
21,923 · -36.5%
By 2100
17,237 · -50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 4% Two or more races 3%
Common ancestry
Portuguese 13% Romanian 4% Lithuanian 2%
Foreign-born
3% · Canada, China
Languages at home
96% English-only · Spanish 2% Chinese 1%

Political lean MEDSL · McLeod

2024 margin
Solid R (+38.0) · D 30.2% · R 68.1% · Other 1.7%
2008→2024 swing
-19.6pp toward R · 2008: -18.3pp · 2024: -38.0pp
All cycles
2024: R+38.0 2020: R+36.2 2016: R+38.4 2012: R+22.2 2008: R+18.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -89.48%
Current HPI
203.0298
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

+255.4% since first listed
23 events — show timeline
  • 2026-05-14 Listed $239,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-05 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-11-17 Listed $245,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-06-20 Sold (Public Records) $233,580 Public Records
  • 2023-06-20 Sold (MLS) $233,580 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-05-24 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2023-05-19 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2023-05-12 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2023-03-14 Listed $229,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2015-04-29 Sold (Public Records) $9,020 Public Records
  • 2015-04-29 Sold (MLS) $9,020 RASM
  • 2015-04-29 Sold (MLS) $9,020 LSAR
  • 2015-02-04 Listed $9,020 RASM
  • 2015-02-04 Listed $9,020 LSAR
  • 2010-09-26 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2009-09-28 Listed $80,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-08-08 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-02-06 Listed $120,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-05-21 Sold (MLS) $90,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-04-14 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2004-03-08 Listed $97,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1992-12-15 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1992-07-30 Listed $67,500 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

-0.3%/yr

Latest (2026): $1,948 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…