CashFlowRE
Sign in Sign up
714 Main St
D Composite 44.85
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 +12.9/30.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Schools +4.3/10.0
  • DSCR +3.8/10.0
  • Livability +3.4/5.0
  • 1% rule +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$155,000

714 Main St · Emmons, MN 56029
4 bd · 1.5 ba · 1,754 sqft · SingleFamily public records · 277 Days on market
Built 1924 0.37 ac lot

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

Listing remarks

Discover your ideal home with this charming 4-bedroom residence featuring original woodwork that adds timeless character. Enjoy the convenience of a main floor bath and an upper-level bath, perfect for family living. Relax on the inviting front porch or take advantage of the spacious large lot, ideal for outdoor activities and gardening. This beautifully maintained property combines classic elegance with modern comfort—don’t miss your chance to make it yours!

Key facts

  • Front porch
  • Large lot
  • Original woodwork

Tags

ORIGINAL WOODWORKMAIN FLOOR BATHUPPER LEVEL BATHFRONT PORCHLARGE LOT

Property features AI

Exterior

  • Parking: Concrete parking surface (no garage)
  • Utilities: City water; City sewer; Natural gas; Electric with circuit breakers
  • Home design: Residential property; Two levels; Entry faces the front (front porch)
  • Construction: Asphalt roof; Block foundation; Built area includes 1,754 above-grade finished living area and 952 below-grade area
  • Exterior features: Front porch; Wood exterior; City street frontage; Publicly maintained road; Lot approximately 0.366 acres (130 x 122)

Interior

  • Kitchen: Range; Refrigerator; Kitchen window
  • Bedrooms: 4 bedrooms total; Main floor bedroom; Upper level bedrooms
  • Flooring: Hardwood floors
  • Bathrooms: 1 full bath (upper level); 1 three-quarter bath (main floor)
  • Heating & cooling: Hot water heating; No central air
  • Interior features: Ceiling fans; Hardwood floors; Kitchen window; Natural woodwork; Porch; Separate/formal dining room; Main floor bedroom; Main floor laundry; Full, unfinished basement
  • Laundry & utility: Washer; Dryer; Main floor laundry

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 4-bed/1.5-bath single-family listed at $155k.

Deal economics

  • At list price, monthly cash flow is $-12 ($-149/yr) — negative.
  • To cash-flow at today's rent, offer at most $153k (1.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $124k (20.0% below list).
  • Recommended offer: $124k (20.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#432 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D+, amenities F.
  • Glenville-Emmons School District (rural): math 50% / reading 45% proficiency, ranked #305 of 467 in MN (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Glenville Emmons Elementary (math 27% / reading 42%, grade F, #655 of 857 statewide, top 78%, 116 students, 48% FRL); Glenville-Emmons Secondary (math 24% / reading 24%, grade F, #383 of 471 statewide, top 88%, 98 students, 34% FRL) — zoned schools average 41% FRL vs 26% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 30% at this address vs 48% district-wide (-18 pts) — the specific schools serving this property underperform the Glenville-Emmons School District average; the district grade overstates school quality for this exact location.
  • Market conditions: 3 active listings in the ZIP; 16 units permitted in Freeborn County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($1k loan paydown + $5k appreciation (3.0% local appreciation)).
  • Freeborn County population projected at -11% 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 $43k cash investment doubles in ~7 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$30k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 277 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 18y ago; this cycle's ask has dropped $25k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; list at $155k implies a 210% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $124,073 (20.0% 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 277 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  8. 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?
  9. 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.
  10. 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.
  11. 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
6.20%
Cash-on-cash
-0.34%
DSCR
0.98
GRM
10.4

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
7.2%
Equity multiple
1.41×
Total profit
$17,852
Equity at exit
$69,695
10-year hold
IRR
9.9%
Equity multiple
2.49×
Total profit
$64,643
Equity at exit
$107,408

Cash invested: $43,400 (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 56029

Active inventory
3
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$1,241 medium interval (Pro) →
Mortgage (P&I)
$813
Tax from tax record
$115 /mo · $1,382/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$261
Net cashflow
$-12

Break-even live

Break-even rent $1,256
Max offer price $152,808
Occupancy floor 96%

Sensitivity live

Price -10% $75 -5% $31 +0% $-12 +5% $-56 +10% $-100
Rent -10% $-110 -5% $-61 +0% $-12 +5% $37 +10% $86
Rate -1.0pp $66 -0.5pp $27 base $-12 +0.5pp $-53 +1.0pp $-93

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
$38,750
Closing costs
$4,650
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 26 events

  1. 2026-05-11
    status Pending
  2. 2026-05-01
    historical Contingent - Inspection
  3. 2026-03-03
    status Active
  4. 2026-03-03
    price $155,000
  5. 2026-02-23
    historical Contingent - Inspection
  6. 2025-12-19
    price $165,000
  7. 2025-10-02
    price $170,000
  8. 2025-08-07
    listed $180,000 Active
  9. 2018-12-10
    historical
  10. 2018-12-10
    historical
  11. 2018-12-10
    historical
  12. 2018-12-10
    historical
  13. 2015-04-14
    listed $65,000
  14. 2014-08-29
    historical
  15. 2014-02-28
    listed $70,000 Active
  16. 2014-02-28
    listed $70,000
  17. 2012-07-16
    listed $70,000
  18. 2012-07-16
    listed $70,000
  19. 2011-04-19
    listed $89,000
  20. 2011-04-19
    listed $89,000
  21. 2008-09-17
    soldstatus $50,000
  22. 2008-09-17
    soldstatus $50,000
  23. 2008-09-15
    soldstatus $50,000
  24. 2008-08-12
    historical
  25. 2008-07-24
    listed $59,900
  26. 2008-07-23
    listed $59,900

ⓘ 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
$1,382 · $115/mo
Projected year-2 tax
$1,559 · $130/mo
Expected delta
+$177/yr (+$15/mo · 12.8%)

ⓘ 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 2/10 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
$14,889
− Mortgage interest
−$8,682
− Property taxes
−$1,382
− Insurance
−$775
− Repairs & maintenance
−$1,191
− Management
−$1,191
− Depreciation
−$4,509
Taxable loss
−$2,842
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$682
After-tax cash flow
$533/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
Glenville-Emmons School District
NCES district ID
2700148
Math proficiency
50% ▲ 20.00%
Reading proficiency
45% ▲ 15.00%
Median HH income
$49,815
Composite
42.83/100
National rank
#6740
State rank
#305 of 467 in MN

Livability — Emmons

Score
67/100
State rank
#432
US rank
#10255

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Emmons, MN
Population (ZIP)
583

Population outlook (Freeborn County) Hauer SSP2

Today (2025)
29,680 people
By 2030
29,038 · -2.2%
By 2040
27,650 · -6.8%
By 2050
26,387 · -11.1%
By 2075
25,224 · -15.0%
By 2100
23,842 · -19.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 8% Hispanic / Latino 7%
Hispanic origin (detail)
Mexican 5% Puerto Rican 1%
Common ancestry
Portuguese 43% Scottish 2% Iranian 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 3%

Political lean MEDSL · Freeborn

2024 margin
Strong R (+21.3) · D 38.7% · R 60.0% · Other 1.3%
2008→2024 swing
-38.5pp toward R · 2008: 17.1pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+16.0 2016: R+17.4 2012: D+14.2 2008: D+17.1

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+158.8% since first listed
26 events — show timeline
  • 2026-05-11 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-01 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-03 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-03 Price Changed $155,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-23 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2025-12-19 Price Changed $165,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-02 Price Changed $170,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-07 Listed $180,000 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
  • 2018-12-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2018-12-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2015-04-14 Listed $65,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-08-29 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2014-02-28 Listed $70,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-02-28 Listed $70,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2012-07-16 Listed $70,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2012-07-16 Listed $70,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-04-19 Listed $89,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-04-19 Listed $89,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-09-17 Sold (MLS) $50,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-09-17 Sold (MLS) $50,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-09-15 Sold (Public Records) $50,000 Public Records
  • 2008-08-12 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-07-24 Listed $59,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-07-23 Listed $59,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+5.0%/yr

Latest (2025): $1,382 · -26.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…