CashFlowRE
Sign in Sign up
1800 2nd Ave SE
D Composite 42.32
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 +13.7/30.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • DSCR +4.1/10.0
  • Livability +4.0/5.0
  • 1% rule +3.0/10.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$194,900

1800 2nd Ave SE · Austin, MN 55912
3 bd · 1.0 ba · 1,324 sqft · SingleFamily public records · 25 Days on market
Built 1952 6,185 sqft lot

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

Listing remarks MLS

Priced to Sell! New Furnace, C/A, flooring throughout. Updates decor and new bathroom(s)-one with whirlpool tub! Great location and floor plan, 2 car garage.

Key facts

  • Remodeled bathroom
  • 2-car garage
  • 6,185 sq ft lot

Tags

REFINISHED HARDWOOD FLOORSREMODELED BATHROOMFULLY FENCED BACKYARD2-CAR GARAGE

Property features AI

Exterior

  • Parking: Detached garage(s) with 2 garage spaces (22x24); Two carport spaces
  • Utilities: City water connected; City sewer connected; Natural gas; Electric service with circuit breakers
  • Home design: Residential property; One and one-half levels; Above-grade finished area 880; Below-grade finished area 286
  • Construction: Concrete construction; Block foundation; Asphalt shingle roof (over 8 years old); Foundation dimensions approximately 27x30
  • Exterior features: Patio; Chain-link fencing; Light tree coverage; City street frontage (publicly maintained)

Interior

  • Kitchen: Refrigerator; Range; Microwave
  • Bedrooms: Three bedrooms (two on the main level, one on the upper level)
  • Bathrooms: One full bathroom on the main level (5x7)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Partially finished basement; Eat-in kitchen
  • Laundry & utility: Washer and dryer located in the 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 $195k.

Deal economics

  • At list price, monthly cash flow is $14 ($174/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 $156k (20.0% below list).
  • Recommended offer: $156k (20.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.5% in Austin — 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 (#77 in MN, #1,829 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, commute F.
  • Austin Public School District (town): math 24% / reading 34% proficiency, ranked #267 of 301 in MN (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+11.6%/yr); 188 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 53 units permitted in Mower County in 2024 (0 in 5+ unit buildings).

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.

Negotiation context

  • It's been on market 25 days — a 2% lower offer ($192k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 27y 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.
  • Current owner paid $88k; list at $195k implies a 123% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $155,858 (20.0% below list)

Questions for the listing agent

  1. Built in 1952 — 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. 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?
  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
0.80%
Cap rate
6.38%
Cash-on-cash
0.32%
DSCR
1.01
GRM
10.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-10.9%
Equity multiple
0.59×
Total profit
$-22,479
Equity at exit
$29,060
10-year hold
IRR
4.0%
Equity multiple
1.35×
Total profit
$18,874
Equity at exit
$16,851

Cash invested: $54,572 (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 55912

Home prices YoY
-34.4%
Rents YoY
11.6%
Active inventory
188
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,559 medium interval (Pro) →
Mortgage (P&I)
$1,022
Tax from tax record
$114 /mo · $1,362/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$327
Net cashflow
$14

Break-even live

Break-even rent $1,540
Max offer price $194,900
Occupancy floor 94%

Sensitivity live

Price -10% $125 -5% $70 +0% $14 +5% $-41 +10% $-96
Rent -10% $-109 -5% $-47 +0% $14 +5% $76 +10% $138
Rate -1.0pp $113 -0.5pp $64 base $14 +0.5pp $-36 +1.0pp $-87

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
$48,725
Closing costs
$5,847
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1921 3rd Ave NE Austin, MN 3.0 2.0 1242 $1,600 $1.29 44d 1 0.38mi
1204 1st Ave NE Austin, MN 3.0 2.0 1200 $1,600 $1.33 44d 1 0.44mi
704 1st Dr NW Austin, MN 3.0 1.0–2.0 981 $2,514 $2.56 44d 96 1.41mi

Listing history 13 events

  1. 2026-05-11
    status Pending
  2. 2026-04-23
    historical Contingent - Inspection
  3. 2026-04-16
    listed $194,900 Active
  4. 2018-12-09
    historical 157-char remark
    Show marketing remark (157 chars)

    Priced to Sell! New Furnace, C/A, flooring throughout. Updates decor and new bathroom(s)-one with whirlpool tub! Great location and floor plan, 2 car garage.

  5. 2009-09-25
    soldstatus $87,500 157-char remark
    Show marketing remark (157 chars)

    Priced to Sell! New Furnace, C/A, flooring throughout. Updates decor and new bathroom(s)-one with whirlpool tub! Great location and floor plan, 2 car garage.

  6. 2009-09-25
    soldstatus $87,500
    Show marketing remark (157 chars)

    Priced to Sell! New Furnace, C/A, flooring throughout. Updates decor and new bathroom(s)-one with whirlpool tub! Great location and floor plan, 2 car garage.

  7. 2009-09-25
    soldstatus $87,500 157-char remark
    Show marketing remark (157 chars)

    Priced to Sell! New Furnace, C/A, flooring throughout. Updates decor and new bathroom(s)-one with whirlpool tub! Great location and floor plan, 2 car garage.

  8. 2009-07-27
    listed $87,500 157-char remark
    Show marketing remark (157 chars)

    Priced to Sell! New Furnace, C/A, flooring throughout. Updates decor and new bathroom(s)-one with whirlpool tub! Great location and floor plan, 2 car garage.

  9. 2009-07-27
    listed $87,500 157-char remark
    Show marketing remark (157 chars)

    Priced to Sell! New Furnace, C/A, flooring throughout. Updates decor and new bathroom(s)-one with whirlpool tub! Great location and floor plan, 2 car garage.

  10. 2000-10-27
    soldstatus $78,450
  11. 1999-10-04
    soldstatus $50,000
  12. 1999-10-01
    soldstatus $50,000
  13. 1999-06-18
    listed $51,900

ⓘ 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
$1,362 · $114/mo
Projected year-2 tax
$1,772 · $148/mo
Expected delta
+$410/yr (+$34/mo · 30.1%)

ⓘ 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 ≥98°F today · 16 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
$18,703
− Mortgage interest
−$10,917
− Property taxes
−$1,362
− Insurance
−$974
− Repairs & maintenance
−$1,496
− Management
−$1,496
− Depreciation
−$5,670
Taxable loss
−$3,213
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$771
After-tax cash flow
$945/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
Austin Public School District
NCES district ID
2703450
Math proficiency
24% ▼ -12.00%
Reading proficiency
34% ▼ -9.00%
Median HH income
$43,818
Composite
24.75/100
National rank
#7604
State rank
#267 of 301 in MN

Livability — Austin

Score
80/100
State rank
#77
US rank
#1829

Category grades

Amenities A- 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
Austin, MN
County
Mower County · 29,632 people
City population
29,632
Metro
Austin, MN
Population (ZIP)
29,632
Household income
$70,177
Rent vs Own
26.0% rent · 74.0% own
Severe rent burden
759.0

Population outlook (Mower County) Hauer SSP2

Today (2025)
39,967 people
By 2030
40,204 · +0.6%
By 2040
40,509 · +1.4%
By 2050
40,841 · +2.2%
By 2075
42,029 · +5.2%
By 2100
42,272 · +5.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 16% Asian 8% Two or more races 7% Black 5%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Portuguese 16% Lithuanian 2% Iranian 2%
Foreign-born
15% · Canada, Philippines, China
Languages at home
76% English-only · Spanish 14% Other Asian/Pacific 5% German/W. Germanic 1%

Political lean MEDSL · Mower

2024 margin
R (+10.5) · D 43.9% · R 54.4% · Other 1.7%
2008→2024 swing
-34.1pp toward R · 2008: 23.6pp · 2024: -10.5pp
All cycles
2024: R+10.5 2020: R+5.8 2016: R+7.8 2012: D+22.7 2008: D+23.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -142.60%
Current HPI
271.4199
Rent YoY
▲ 11.62%
Metro
Austin, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+275.5% since first listed
13 events — show timeline
  • 2026-05-11 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-23 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-16 Listed $194,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-12-09 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2009-09-25 Sold (Public Records) $87,500 Public Records
  • 2009-09-25 Sold (MLS) $87,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-09-25 Sold (MLS) $87,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-07-27 Listed $87,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-07-27 Listed $87,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2000-10-27 Sold (Public Records) $78,450 Public Records
  • 1999-10-04 Sold (MLS) $50,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1999-10-01 Sold (Public Records) $50,000 Public Records
  • 1999-06-18 Listed $51,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+7.6%/yr

Latest (2025): $1,362 · -1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…