CashFlowRE
Sign in Sign up
377 E Broadway St
C- Composite 52.01
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 +16.0/30.0
  • ARV discount +12.7/15.0
  • DSCR +5.0/10.0
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • 1% rule +3.7/10.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$184,900

377 E Broadway St · Winona, MN 55987
3 bd · 1.0 ba · 1,890 sqft · SingleFamily public records · 5 Days on market
Built 1912 4,573 sqft lot $98/sqft · at area comps Est $209k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming stucco home w/modern updates & beautiful original woodwork! 4 Br's, 1.5 baths, wood floors, finished basement and relaxing front porch. Bright and sunny w/natural light and newer mechanicals.

Key facts

  • Hardwood flooring
  • Original woodwork
  • 4,573 sq ft lot

Tags

ORIGINAL WOODWORKHARDWOOD FLOORING

Property features AI

Finance

  • Financial info: Conventional financing available

Exterior

  • Parking: Detached or attached 2-car garage (24 x 20) with 7' high, 8' wide door
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; Two levels; Entry faces southwest (approximate based on directions)
  • Construction: Frame construction; Asphalt roof (over 8 years old); Foundation described as other
  • Exterior features: Stucco exterior; Porch; Tree coverage (light); City street frontage (public maintained road); Lot approximately 50 x 92

Interior

  • Kitchen: Range; Dishwasher; Refrigerator; Kitchen window
  • Bedrooms: 4 bedrooms (three on the upper level, one in the lower level)
  • Flooring: Hardwood floors
  • Bathrooms: 1 full bathroom on the upper level; 1 half bathroom in the basement
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Finished full basement; Separate/formal dining room; Kitchen window; Natural woodwork; Hardwood floors; Balcony; Porch
  • Laundry & utility: Gas water heater

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 $185k.

Deal economics

  • At list price, monthly cash flow is $92 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $160k (13.3% below list).
  • Recommended offer: $160k (13.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 3.9% in Winona — 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 81/100 on livability (#63 in MN, #1,558 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-.
  • Winona Area Public School District (town): math 33% / reading 40% proficiency, ranked #244 of 301 in MN (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+18.0%/yr); 137 active listings in the ZIP; 37 units permitted in Winona County in 2024 (0 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Winona County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y 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 1912 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $160,240 (13.3% below list)

Questions for the listing agent

  1. Built in 1912 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.87%
Cap rate
6.89%
Cash-on-cash
2.14%
DSCR
1.10
GRM
9.6

CMA / ARV

ARV (median comp)
$209,023
List price
$184,900
Delta
-11.54%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
72 7th Street East St 0.44mi 4/1.5 (+1) 2,066 (+9%) 14mo $225,250 $109 45

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

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-7.8%
Equity multiple
0.70×
Total profit
$-15,649
Equity at exit
$27,569
10-year hold
IRR
6.9%
Equity multiple
1.62×
Total profit
$32,330
Equity at exit
$15,987

Cash invested: $51,772 (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 55987

Rents YoY
18.0%
Active inventory
137
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,602 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$127 /mo · $1,522/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$92

Break-even live

Break-even rent $1,485
Max offer price $184,900
Occupancy floor 89%

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
$46,225
Closing costs
$5,547
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 6 events

  1. 2026-05-08
    status Pending 125-char remark
  2. 2026-05-03
    listed $184,900 Active 125-char remark
  3. 2018-12-10
    historical 204-char remark
    Show marketing remark (204 chars)

    Charming stucco home w/modern updates & beautiful original woodwork! 4 Br's, 1.5 baths, wood floors, finished basement and relaxing front porch. Bright and sunny w/natural light and newer mechanicals.

  4. 2017-01-31
    soldstatus $142,000 204-char remark
    Show marketing remark (204 chars)

    Charming stucco home w/modern updates & beautiful original woodwork! 4 Br's, 1.5 baths, wood floors, finished basement and relaxing front porch. Bright and sunny w/natural light and newer mechanicals.

  5. 2017-01-31
    soldstatus $142,000
    Show marketing remark (204 chars)

    Charming stucco home w/modern updates & beautiful original woodwork! 4 Br's, 1.5 baths, wood floors, finished basement and relaxing front porch. Bright and sunny w/natural light and newer mechanicals.

  6. 2016-07-14
    listed $144,900 204-char remark
    Show marketing remark (204 chars)

    Charming stucco home w/modern updates & beautiful original woodwork! 4 Br's, 1.5 baths, wood floors, finished basement and relaxing front porch. Bright and sunny w/natural light and newer mechanicals.

ⓘ 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
$1,522 · $127/mo
Projected year-2 tax
$1,796 · $150/mo
Expected delta
+$274/yr (+$23/mo · 18.0%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 14 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
$19,229
− Mortgage interest
−$10,357
− Property taxes
−$1,522
− Insurance
−$924
− Repairs & maintenance
−$1,538
− Management
−$1,538
− Depreciation
−$5,379
Taxable loss
−$2,030
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$487
After-tax cash flow
$1,596/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
Winona Area Public School District
NCES district ID
2744070
Math proficiency
33% ▼ -16.00%
Reading proficiency
40% ▼ -9.00%
Median HH income
$45,678
Composite
31.15/100
National rank
#6058
State rank
#244 of 301 in MN

Livability — Winona

Score
81/100
State rank
#63
US rank
#1558

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Winona, MN
County
Winona County · 34,072 people
City population
34,072
Metro
Winona, MN
Population (ZIP)
34,072
Household income
$61,624
Rent vs Own
36.1% rent · 63.9% own
Severe rent burden
1525.0

Population outlook (Winona County) Hauer SSP2

Today (2025)
50,614 people
By 2030
50,243 · -0.7%
By 2040
48,142 · -4.9%
By 2050
45,872 · -9.4%
By 2075
42,416 · -16.2%
By 2100
40,031 · -20.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 4% Black 2% Asian 2%
Common ancestry
Portuguese 14% Romanian 12% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Winona

2024 margin
Toss-up / Even · D 46.6% · R 51.5% · Other 1.8%
2008→2024 swing
-24.0pp toward R · 2008: 19.1pp · 2024: -4.9pp
All cycles
2024: R+4.9 2020: D+0.4 2016: R+2.9 2012: D+12.9 2008: D+19.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -166.61%
Current HPI
193.7509
Rent YoY
▲ 17.99%
Metro
Winona, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+22.5% since first listed
7 events — show timeline
  • 2026-06-16 Sold (MLS) $177,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-08 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-03 Listed $184,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-12-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2017-01-31 Sold (Public Records) $142,000 Public Records
  • 2017-01-31 Sold (MLS) $142,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-07-14 Listed $144,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+2.9%/yr

Latest (2025): $1,522 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…