CashFlowRE
Sign in Sign up
750 Greenwood Ave
B Composite 71.3
Why this score? — see what drove the B 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • Livability +3.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,000

750 Greenwood Ave · Tracy, MN 56175
3 bd · 1.0 ba · 1,472 sqft · SingleFamily · 16 Days on market
Built 1946 0.42 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This is a great starter home with 3 bedroom, 1 bathroom, on a corner lot in a quiet part of town, within walking distance to the High School. The inside has a newer spacious kitchen shared with dining room, upgraded windows and a newer heating system. The main floor has a large living room with bay window, large bathroom with Laundry and 3 bedrooms. The Garage has a large shop room attached to the north. This home has a partially finished basement with room to grow! The owners are finishing up a couple projects in this home at this time.

Key facts

  • Large living room
  • Bay window
  • Upgraded windows

Tags

CORNER LOTNEWER SPACIOUS KITCHENUPGRADED WINDOWSNEW HEATING SYSTEMLARGE LIVING ROOMBAY WINDOW

Property features AI

Exterior

  • Parking: Attached garage with gravel driveway; 1-car garage (approx. 14 x 24)
  • Utilities: City water; City sewer; Natural gas; Electric service with circuit breakers (Xcel Energy)
  • Home design: Residential property; One story; Main level entry
  • Construction: Frame construction; Block foundation; Asphalt roof (over 8 years old); Basement: full, block construction with drainage system, sump pump and storage space
  • Exterior features: Deck; Wood exterior; Storage shed; Corner lot; Medium tree coverage; City street frontage with paved streets, street lights and storm sewer; Public maintained road

Interior

  • Kitchen: Dishwasher; Range; Refrigerator; Kitchen and dining combined (Kitchen/Dining Room)
  • Bedrooms: 3 bedrooms — all on the main level; Primary bedroom on the main level
  • Bathrooms: One full bath; Main floor 3/4 bath
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: All living facilities on one level; Main floor primary bedroom; Main floor laundry; Ceiling fan(s); Kitchen window
  • Laundry & utility: Washer/dryer hookup; Laundry on main 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/1.0-bath single-family listed at $69k.

Deal economics

  • At list price, monthly cash flow is $467 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $69k).
  • Recommended offer: $68k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 76/100 on livability (#170 in MN, #3,680 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F.
  • Market conditions: 20 active listings in the ZIP; 91 units permitted in Lyon County in 2024 (72 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Lyon County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($68k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1946 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $67,965 (1.5% below list)

Questions for the listing agent

  1. Built in 1946 — 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. 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.
  4. 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.
  5. 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
1.76%
Cap rate
14.41%
Cash-on-cash
28.99%
DSCR
2.29
GRM
4.7

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
23.4%
Equity multiple
1.96×
Total profit
$18,578
Equity at exit
$10,288
10-year hold
IRR
31.3%
Equity multiple
3.82×
Total profit
$54,574
Equity at exit
$5,966

Cash invested: $19,320 (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 56175

Home prices YoY
-22.1%
Active inventory
20
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$1,214 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$101 /mo · $1,216/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$255
Net cashflow
$467

Break-even live

Break-even rent $623
Max offer price $69,000
Occupancy floor 57%

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
$17,250
Closing costs
$2,070
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 13 events

  1. 2026-06-19
    remarks 543-char remark
  2. 2026-06-19
    days on market $69,000 Active 16 DOM
  3. 2026-06-18
    days on market $69,000 Active 15 DOM
  4. 2026-06-17
    days on market $69,000 Active 14 DOM
  5. 2026-06-16
    days on market $69,000 Active 13 DOM
  6. 2026-06-15
    days on market $69,000 Active 12 DOM
  7. 2026-06-14
    days on market $69,000 Active 10 DOM
  8. 2026-06-12
    days on market $69,000 Active 9 DOM
  9. 2026-06-08
    days on market $69,000 Active 5 DOM
  10. 2026-06-07
    days on market $69,000 Active 4 DOM
  11. 2026-06-05
    days on market $69,000 Active 2 DOM
  12. 2026-06-04
    remarks 541-char remark
  13. 2026-06-04
    listed $69,000 Active 1 DOM

ⓘ 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
$1,216 · $101/mo
Projected year-2 tax
$1,216 · $101/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 ≥98°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
$14,563
− Mortgage interest
−$3,865
− Property taxes
−$1,216
− Insurance
−$345
− Repairs & maintenance
−$1,165
− Management
−$1,165
− Depreciation
−$2,007
Taxable income
$4,800
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,152
After-tax cash flow
$4,450/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)

No district data.

Livability — Tracy

Score
76/100
State rank
#170
US rank
#3680

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
Tracy, MN
Population (ZIP)
2,791

Population outlook (Lyon County) Hauer SSP2

Today (2025)
25,369 people
By 2030
24,890 · -1.9%
By 2040
23,599 · -7.0%
By 2050
22,383 · -11.8%
By 2075
20,076 · -20.9%
By 2100
18,901 · -25.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 7% Asian 7% Two or more races 5%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Portuguese 16% Romanian 4% English 4%
Foreign-born
4% · Canada
Languages at home
89% English-only · Spanish 5% Other Asian/Pacific 5%

Political lean MEDSL · Lyon

2024 margin
Solid R (+31.8) · D 33.1% · R 64.9% · Other 2.0%
2008→2024 swing
-30.2pp toward R · 2008: -1.6pp · 2024: -31.8pp
All cycles
2024: R+31.8 2020: R+25.9 2016: R+28.3 2012: R+9.2 2008: R+1.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -47.45%
Current HPI
167.4911
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

1 event — show timeline
  • 2026-06-03 Listed $69,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+2.8%/yr

Latest (2026): $1,216 · +10.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…