CashFlowRE
Sign in Sign up
310 10th Ave NW
D Composite 41.19
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 +11.6/30.0
  • ARV discount +7.5/15.0
  • Schools +5.5/10.0
  • Livability +4.2/5.0
  • 1% rule +4.0/10.0
  • DSCR +3.4/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$232,900

310 10th Ave NW · Byron, MN 55920
3 bd · 1.5 ba · 1,488 sqft · Townhouse public records · 31 Days on market
Built 2002 1,742 sqft lot $163/mo HOA · 8% of rent

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

Listing remarks MLS

Don’t miss this 3-bedroom, 2-bath townhome in the expanding community of Byron! With 1,776 sq ft of living space, this well-maintained home offers a fantastic layout with all three bedrooms conveniently located on the upper level. Step outside from the dining area onto a cement patio and enjoy the privacy of your backyard. Recent updates include beautiful granite countertops, sleek stainless steel appliances, updated bathrooms, a newer washer and dryer and a newly installed radon mitigation system. The lower level is a blank canvas, ready for your personal touch! An attached garage adds convenience, making this home a must-see. Schedule your showing today!

Key facts

  • Updated bathrooms
  • Cement patio
  • Privacy of backyard

Tags

CEMENT PATIOPRIVACY OF BACKYARDGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESUPDATED BATHROOMSRADON MITIGATION SYSTEM

Property features AI

Finance

  • Other: Property is part of a 4-plex (unit located at end of street); Above-grade finished area and living area approximately 1,200 sq ft (total living area 1,488 sq ft including lower level); Below-grade finished area included
  • HOA & community: Infinity of Rochester association; Monthly HOA fee of $163; HOA covers hazard insurance, lawn care, and snow removal; Association has no listed amenities

Exterior

  • Parking: Attached garage with garage door opener and concrete floor; One garage space (approx. 12 x 16)
  • Utilities: City water connected; City sewer connected; Natural gas; Electric with circuit breakers
  • Home design: Residential attached property (part of a 4-plex); Two levels; Entry at main level
  • Construction: Frame construction; Block foundation; Asphalt pitched roof (8 years old or newer)
  • Exterior features: Patio; Vinyl exterior; Privacy fencing; Corner lot; Light tree coverage; Zero lot line; City street frontage with curbs, paved streets and street lights; Public maintained road

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Range; Refrigerator; Kitchen window
  • Bedrooms: Three bedrooms (all on upper level)
  • Bathrooms: One full bathroom (upper level); One half bathroom (main level)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Ceiling fan(s); Natural woodwork; Water softener (owned); Informal dining area / kitchen-dining combo; 3 bedrooms on one level
  • Laundry & utility: Washer hookup; Dryer hookup (electric); Laundry on lower level

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/1.5-bath townhouse listed at $233k.

Deal economics

  • At list price, monthly cash flow is $-73 ($-874/yr) — negative.
  • To cash-flow at today's rent, offer at most $220k (5.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $211k (9.5% below list).
  • Recommended offer: $211k (9.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.9% vs local median 2.5% in Byron — 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 83/100 on livability (#30 in MN, #956 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, housing A+; Watch: amenities F, health & safety D-.
  • Byron Public School District (town): math 60% / reading 63% proficiency, ranked #24 of 301 in MN (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 10% free/reduced lunch — higher-income household profile.
  • Zoned schools: Byron Intermediate School (math 76% / reading 66%, grade A-, #62 of 857 statewide, top 8%, 553 students, 14% FRL); Byron Middle School (math 53% / reading 58%, grade B-, #43 of 258 statewide, top 17%, 543 students, 15% FRL); Byron Senior High School (math 32% / reading 72%, grade D+, #111 of 471 statewide, top 26%, 664 students, 14% FRL) — zoned schools at 15% FRL track the district average.
  • Market conditions: 161 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,267 units permitted in Olmsted County in 2024 (915 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.
  • Olmsted County population projected at +16% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($226k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 21y 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.
Recommended offer $210,767 (9.5% 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 31 days. Have you received any prior offers? Is the seller open to a 10% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-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
0.90%
Cap rate
5.92%
Cash-on-cash
-1.34%
DSCR
0.94
GRM
9.2

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
-18.4%
Equity multiple
0.35×
Total profit
$-42,268
Equity at exit
$34,726
10-year hold
IRR
-10.7%
Equity multiple
0.35×
Total profit
$-42,330
Equity at exit
$20,137

Cash invested: $65,212 (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 55920

Home prices YoY
-21.4%
Active inventory
161
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,108 medium interval (Pro) →
Mortgage (P&I)
$1,221
Tax from tax record
$256 /mo · $3,078/yr
Insurance
$97
HOA
$163
Vacancy / Maint / Mgmt
$443
Net cashflow
$-73

Break-even live

Break-even rent $2,200
Max offer price $220,033
Occupancy floor 98%

Sensitivity live

Price -10% $59 -5% $-7 +0% $-73 +5% $-139 +10% $-205
Rent -10% $-239 -5% $-156 +0% $-73 +5% $10 +10% $94
Rate -1.0pp $44 -0.5pp $-14 base $-73 +0.5pp $-133 +1.0pp $-195

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
$58,225
Closing costs
$6,987
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.

Rent comps 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
214 Byron Ave N Byron, MN 4.0 2.0 1800 $2,500 $1.39 15d 1 0.84mi
739 Valley View Ct NE Byron, MN 2.0 1.5 880 $1,295 $1.47 15d 4 1.25mi

HOA detail

Monthly dues
$163 · $1,956/yr

Listing history 46 events

  1. 2026-06-21
    days on market $232,900 Active 31 DOM
  2. 2026-06-19
    days on market $232,900 Active 29 DOM
  3. 2026-06-18
    days on market $232,900 Active 28 DOM
  4. 2026-06-17
    days on market $232,900 Active 27 DOM
  5. 2026-06-16
    pricedays on market $232,900 Active 26 DOM
  6. 2026-06-15
    days on market $236,900 Active 25 DOM
  7. 2026-06-14
    days on market $236,900 Active 23 DOM
  8. 2026-06-13
    days on market $236,900 Active 22 DOM
  9. 2026-06-10
    days on market $236,900 Active 20 DOM
  10. 2026-06-09
    days on market $236,900 Active 19 DOM
  11. 2026-06-08
    days on market $236,900 Active 18 DOM
  12. 2026-06-07
    days on market $236,900 Active 17 DOM
  13. 2026-06-03
    days on market $236,900 Active 13 DOM
  14. 2026-06-02
    pricedays on market $236,900 Active 12 DOM
  15. 2026-06-01
    days on market $239,900 Active 11 DOM
  16. 2026-05-31
    days on market $239,900 Active 10 DOM
  17. 2026-05-30
    days on market $239,900 Active 9 DOM
  18. 2026-05-21
    listed $244,900 Active
  19. 2025-04-23
    soldstatus $229,000
  20. 2025-04-18
    soldstatus $229,000 Sold 670-char remark
    Show marketing remark (670 chars)

    Don’t miss this 3-bedroom, 2-bath townhome in the expanding community of Byron! With 1,776 sq ft of living space, this well-maintained home offers a fantastic layout with all three bedrooms conveniently located on the upper level. Step outside from the dining area onto a cement patio and enjoy the privacy of your backyard. Recent updates include beautiful granite countertops, sleek stainless steel appliances, updated bathrooms, a newer washer and dryer and a newly installed radon mitigation system. The lower level is a blank canvas, ready for your personal touch! An attached garage adds convenience, making this home a must-see. Schedule your showing today!

  21. 2025-03-04
    status Pending 670-char remark
    Show marketing remark (670 chars)

    Don’t miss this 3-bedroom, 2-bath townhome in the expanding community of Byron! With 1,776 sq ft of living space, this well-maintained home offers a fantastic layout with all three bedrooms conveniently located on the upper level. Step outside from the dining area onto a cement patio and enjoy the privacy of your backyard. Recent updates include beautiful granite countertops, sleek stainless steel appliances, updated bathrooms, a newer washer and dryer and a newly installed radon mitigation system. The lower level is a blank canvas, ready for your personal touch! An attached garage adds convenience, making this home a must-see. Schedule your showing today!

  22. 2025-03-04
    listed $229,900 Active 670-char remark
    Show marketing remark (670 chars)

    Don’t miss this 3-bedroom, 2-bath townhome in the expanding community of Byron! With 1,776 sq ft of living space, this well-maintained home offers a fantastic layout with all three bedrooms conveniently located on the upper level. Step outside from the dining area onto a cement patio and enjoy the privacy of your backyard. Recent updates include beautiful granite countertops, sleek stainless steel appliances, updated bathrooms, a newer washer and dryer and a newly installed radon mitigation system. The lower level is a blank canvas, ready for your personal touch! An attached garage adds convenience, making this home a must-see. Schedule your showing today!

  23. 2024-02-22
    soldstatus $218,224
  24. 2024-02-16
    soldstatus $218,225 Sold 314-char remark
    Show marketing remark (314 chars)

    Adorable townhome in the growing city of Byron! Three bedrooms (all on one level) and two baths. Updates include: stainless steel appliances, granite counters, updated baths and newer washer/dryer. The lower level is awaiting your finishes. Cement patio from the dining area to a private backyard! Attached garage!

  25. 2024-01-16
    status Pending 314-char remark
    Show marketing remark (314 chars)

    Adorable townhome in the growing city of Byron! Three bedrooms (all on one level) and two baths. Updates include: stainless steel appliances, granite counters, updated baths and newer washer/dryer. The lower level is awaiting your finishes. Cement patio from the dining area to a private backyard! Attached garage!

  26. 2024-01-10
    historical Contingent - Inspection 314-char remark
    Show marketing remark (314 chars)

    Adorable townhome in the growing city of Byron! Three bedrooms (all on one level) and two baths. Updates include: stainless steel appliances, granite counters, updated baths and newer washer/dryer. The lower level is awaiting your finishes. Cement patio from the dining area to a private backyard! Attached garage!

  27. 2023-09-29
    listed $219,500 Active 314-char remark
    Show marketing remark (314 chars)

    Adorable townhome in the growing city of Byron! Three bedrooms (all on one level) and two baths. Updates include: stainless steel appliances, granite counters, updated baths and newer washer/dryer. The lower level is awaiting your finishes. Cement patio from the dining area to a private backyard! Attached garage!

  28. 2023-09-22
    price $219,500 314-char remark
    Show marketing remark (314 chars)

    Adorable townhome in the growing city of Byron! Three bedrooms (all on one level) and two baths. Updates include: stainless steel appliances, granite counters, updated baths and newer washer/dryer. The lower level is awaiting your finishes. Cement patio from the dining area to a private backyard! Attached garage!

  29. 2023-09-22
    historical $291,500 314-char remark
    Show marketing remark (314 chars)

    Adorable townhome in the growing city of Byron! Three bedrooms (all on one level) and two baths. Updates include: stainless steel appliances, granite counters, updated baths and newer washer/dryer. The lower level is awaiting your finishes. Cement patio from the dining area to a private backyard! Attached garage!

  30. 2018-12-10
    historical
  31. 2018-12-10
    historical
  32. 2017-06-23
    soldstatus $165,000
  33. 2017-06-23
    soldstatus $165,000
  34. 2017-04-28
    listed $159,900
  35. 2015-04-17
    historical
  36. 2015-03-25
    price $105,000
  37. 2015-01-13
    price $119,900
  38. 2014-11-11
    listed $129,000 Active
  39. 2014-11-10
    listed $105,000
  40. 2007-06-25
    historical
  41. 2007-03-30
    listed $127,900
  42. 2007-03-29
    listed $129,900
  43. 2006-04-18
    soldstatus $128,900
  44. 2006-04-10
    soldstatus $128,900
  45. 2006-03-20
    historical
  46. 2005-06-02
    listed $131,900

ⓘ 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
$3,078 · $256/mo
Projected year-2 tax
$3,078 · $256/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥100°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$25,292
− Mortgage interest
−$13,046
− Property taxes
−$3,078
− Insurance
−$1,164
− Repairs & maintenance
−$2,023
− Management
−$2,023
− HOA
−$1,956
− Depreciation
−$6,775
Taxable loss
−$4,774
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,146
After-tax cash flow
$272/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
Byron Public School District
NCES district ID
2707350
Math proficiency
60% ▼ -14.00%
Reading proficiency
63% ▼ -13.00%
Median HH income
$78,267
Composite
55.01/100
National rank
#1296
State rank
#24 of 301 in MN

Livability — Byron

Score
83/100
State rank
#30
US rank
#956

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Byron, MN
Population (ZIP)
8,747

Population outlook (Olmsted County) Hauer SSP2

Today (2025)
165,999 people
By 2030
172,425 · +3.9%
By 2040
183,785 · +10.7%
By 2050
192,981 · +16.3%
By 2075
215,284 · +29.7%
By 2100
224,887 · +35.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Hispanic / Latino 3% Two or more races 3% Asian 2% Black 1%
Common ancestry
Portuguese 16% Romanian 7% Italian 2%
Foreign-born
2% · Canada
Languages at home
98% English-only · Other Asian/Pacific 1%

Political lean MEDSL · Olmsted

2024 margin
D (+10.7) · D 54.3% · R 43.6% · Other 2.1%
2008→2024 swing
+7.4pp toward D · 2008: 3.3pp · 2024: 10.7pp
All cycles
2024: D+10.7 2020: D+10.7 2016: D+0.8 2012: D+3.2 2008: D+3.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -70.79%
Current HPI
260.7113
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

+76.6% since first listed
32 events — show timeline
  • 2026-06-16 Price Changed $232,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-06-02 Price Changed $236,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-29 Price Changed $239,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-21 Listed $244,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-04-23 Sold (Public Records) $229,000 Public Records
  • 2025-04-18 Sold (MLS) $229,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-03-04 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2025-03-04 Listed $229,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-02-22 Sold (Public Records) $218,224 Public Records
  • 2024-02-16 Sold (MLS) $218,225 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-01-16 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2024-01-10 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2023-09-29 Listed $219,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-09-22 Price Changed $219,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-09-22 Coming Soon $291,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-12-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2018-12-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2017-06-23 Sold (Public Records) $165,000 Public Records
  • 2017-06-23 Sold (MLS) $165,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2017-04-28 Listed $159,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2015-04-17 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2015-03-25 Price Changed $105,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2015-01-13 Price Changed $119,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-11-11 Listed $129,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-11-10 Listed $105,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-06-25 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2007-03-30 Listed $127,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-03-29 Listed $129,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-04-18 Sold (Public Records) $128,900 Public Records
  • 2006-04-10 Sold (MLS) $128,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-03-20 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2005-06-02 Listed $131,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+4.1%/yr

Latest (2025): $3,078 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…