CashFlowRE
Sign in Sign up
10695 51st St NE
D Composite 42.94
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 +15.2/30.0
  • Schools +5.8/10.0
  • ARV discount +5.6/15.0
  • DSCR +4.7/10.0
  • Livability +3.8/5.0
  • 1% rule +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$429,900

10695 51st St NE · Albertville, MN 55301
5 bd · 2.0 ba · 1,234 sqft · SingleFamily public records · 28 Days on market
Built 2016 10,411 sqft lot $348/sqft · 88% above area Est $412k · at est. $33/mo HOA · 1% of rent ↓ 13% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to country living in the heart of St. Michael/Albertville! This beautiful 2016 build is located minutes from everything on a quiet cul-de-sac road! Features of the home include a beautiful granite & stainless kitchen, spacious entry, & 3 bedrooms on the main level. The owner suite features beautiful views, a walk in closet and ensuite bath. The lower level features 2 generously sized bedrooms, spacious family room and updated Full bathroom. Special features of the home include deck to fully fenced in back yard, fire pit area & full underground pet fence. This home also features brand new solar panels and is 100% capable of creating its own electricity. It has been producing more electricity than is used with 5 occupants and is banking a savings with the local utility company to offset electricity usage during the winter months. Highly sought after location & close to STMA high school & middle school west! Schedule your your showing today!

Key facts

  • 0.24 acre lot
  • 3 garage spots
  • Built 2016

Property features AI

Finance

  • Financial info: VA mortgage assumed available
  • HOA & community: Homeowners association (FFH) with annual fee of $400; HOA fee covers grounds maintenance and snow removal

Exterior

  • Parking: Attached garage with 3 garage spaces
  • Utilities: City water connected; City sewer connected; 200+ amp electric service; Xcel Energy service; Natural gas
  • Home design: Residential split-entry (bi-level) home; Main entry level and lower level living areas
  • Construction: Poured concrete foundation; Asphalt roof (over 8 years old)
  • Exterior features: Deck; Stone, metal and vinyl exterior; Chain link, full and invisible fencing; Cleared lot; Lot dimensions approximately 75 x 140 x 75 x 140; Association-maintained road

Interior

  • Kitchen: Range; Microwave; Dishwasher; Refrigerator; Stainless steel appliances; Eat-in kitchen
  • Bedrooms: 5 bedrooms total (includes main-level primary and additional bedrooms on upper and lower levels); Bedroom sizes include 14x13, 12x11, 11x11, 12x14, 11x14
  • Bathrooms: 3 full bathrooms including main floor full bath and an ensuite; Basement full bath
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Primary bedroom on the main floor; Primary bedroom suite; Eat-in kitchen; Water softener owned; Drain-tiled basement with sump pump; 3 bedrooms on one level
  • Laundry & utility: Washer and dryer hookups; Washer included; Dryer included; Laundry room on lower level (13x11); 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 5-bed/2.0-bath single-family listed at $430k.

Deal economics

  • At list price, monthly cash flow is $151 ($2k/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 $341k (20.7% below list).
  • Recommended offer: $341k (20.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.9% in Albertville — 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 75/100 on livability (#206 in MN, #4,356 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, schools A; Watch: amenities D, commute F.
  • St. Michael-Albertville School District (rural): math 62% / reading 66% proficiency, ranked #17 of 301 in MN (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 9% free/reduced lunch — higher-income household profile.
  • Market conditions: 141 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 1,260 units permitted in Wright County in 2024 (180 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($129k/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 $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Wright County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($423k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 12y 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

  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $341,097 (20.7% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.79%
Cap rate
6.71%
Cash-on-cash
1.51%
DSCR
1.07
GRM
10.5

CMA / ARV

ARV (median comp)
$412,218
List price
$429,900
Delta
4.29%
Verdict
FAIR
Comps
3 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-14.0%
Equity multiple
0.50×
Total profit
$-60,250
Equity at exit
$64,099
10-year hold
IRR
-5.2%
Equity multiple
0.66×
Total profit
$-40,930
Equity at exit
$37,170

Cash invested: $120,372 (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 55301

Home prices YoY
-14.2%
Active inventory
141
Price-to-rent
10.5×

Monthly cashflow live

Estimated rent
$3,411 medium interval (Pro) →
Mortgage (P&I)
$2,254
Tax from tax record
$77 /mo · $924/yr
Insurance
$179
HOA
$33
Vacancy / Maint / Mgmt
$716
Net cashflow
$151

Break-even live

Break-even rent $3,220
Max offer price $429,900
Occupancy floor 91%

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
$107,475
Closing costs
$12,897
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5055 Lander Ave NE Albertville, MN 2.0–5.0 2.0–3.5 2067 $4,082 $1.97 2d 7 0.73mi

HOA detail

Monthly dues
$33 · $396/yr
Likely covers
electric

Listing history 34 events

  1. 2026-06-18
    days on market $429,900 Active 28 DOM
  2. 2026-06-17
    days on market $429,900 Active 27 DOM
  3. 2026-06-16
    days on market $429,900 Active 26 DOM
  4. 2026-06-15
    days on market $429,900 Active 25 DOM
  5. 2026-06-13
    days on market $429,900 Active 23 DOM
  6. 2026-06-13
    days on market $429,900 Active 22 DOM
  7. 2026-06-09
    days on market $429,900 Active 19 DOM
  8. 2026-06-08
    days on market $429,900 Active 18 DOM
  9. 2026-06-07
    days on market $429,900 Active 17 DOM
  10. 2026-06-04
    days on market $429,900 Active 14 DOM
  11. 2026-06-03
    days on market $429,900 Active 13 DOM
  12. 2026-06-02
    days on market $429,900 Active 12 DOM
  13. 2026-06-01
    days on market $429,900 Active 11 DOM
  14. 2026-05-31
    days on market $429,900 Active 10 DOM
  15. 2026-05-15
    historical $429,900 1270-char remark
  16. 2023-07-27
    soldstatus $402,000
  17. 2023-07-20
    soldstatus $402,000 Sold 985-char remark
    Show marketing remark (985 chars)

    Welcome home to country living in the heart of St. Michael/Albertville! This beautiful 2016 build is located minutes from everything on a quiet cul-de-sac road! Features of the home include a beautiful granite & stainless kitchen, spacious entry, & 3 bedrooms on the main level. The owner suite features beautiful views, a walk in closet and ensuite bath. The lower level features 2 generously sized bedrooms, spacious family room and updated Full bathroom. Special features of the home include deck to fully fenced in back yard, fire pit area & full underground pet fence. This home also features brand new solar panels and is 100% capable of creating its own electricity. It has been producing more electricity than is used with 5 occupants and is banking a savings with the local utility company to offset electricity usage during the winter months. Highly sought after location & close to STMA high school & middle school west! Schedule your your showing today!

  18. 2023-06-28
    status Pending 985-char remark
    Show marketing remark (985 chars)

    Welcome home to country living in the heart of St. Michael/Albertville! This beautiful 2016 build is located minutes from everything on a quiet cul-de-sac road! Features of the home include a beautiful granite & stainless kitchen, spacious entry, & 3 bedrooms on the main level. The owner suite features beautiful views, a walk in closet and ensuite bath. The lower level features 2 generously sized bedrooms, spacious family room and updated Full bathroom. Special features of the home include deck to fully fenced in back yard, fire pit area & full underground pet fence. This home also features brand new solar panels and is 100% capable of creating its own electricity. It has been producing more electricity than is used with 5 occupants and is banking a savings with the local utility company to offset electricity usage during the winter months. Highly sought after location & close to STMA high school & middle school west! Schedule your your showing today!

  19. 2023-06-03
    historical Contingent - Subject to Financing 985-char remark
    Show marketing remark (985 chars)

    Welcome home to country living in the heart of St. Michael/Albertville! This beautiful 2016 build is located minutes from everything on a quiet cul-de-sac road! Features of the home include a beautiful granite & stainless kitchen, spacious entry, & 3 bedrooms on the main level. The owner suite features beautiful views, a walk in closet and ensuite bath. The lower level features 2 generously sized bedrooms, spacious family room and updated Full bathroom. Special features of the home include deck to fully fenced in back yard, fire pit area & full underground pet fence. This home also features brand new solar panels and is 100% capable of creating its own electricity. It has been producing more electricity than is used with 5 occupants and is banking a savings with the local utility company to offset electricity usage during the winter months. Highly sought after location & close to STMA high school & middle school west! Schedule your your showing today!

  20. 2023-05-27
    listed $380,000 Active 985-char remark
    Show marketing remark (985 chars)

    Welcome home to country living in the heart of St. Michael/Albertville! This beautiful 2016 build is located minutes from everything on a quiet cul-de-sac road! Features of the home include a beautiful granite & stainless kitchen, spacious entry, & 3 bedrooms on the main level. The owner suite features beautiful views, a walk in closet and ensuite bath. The lower level features 2 generously sized bedrooms, spacious family room and updated Full bathroom. Special features of the home include deck to fully fenced in back yard, fire pit area & full underground pet fence. This home also features brand new solar panels and is 100% capable of creating its own electricity. It has been producing more electricity than is used with 5 occupants and is banking a savings with the local utility company to offset electricity usage during the winter months. Highly sought after location & close to STMA high school & middle school west! Schedule your your showing today!

  21. 2023-05-23
    historical $380,000 985-char remark
    Show marketing remark (985 chars)

    Welcome home to country living in the heart of St. Michael/Albertville! This beautiful 2016 build is located minutes from everything on a quiet cul-de-sac road! Features of the home include a beautiful granite & stainless kitchen, spacious entry, & 3 bedrooms on the main level. The owner suite features beautiful views, a walk in closet and ensuite bath. The lower level features 2 generously sized bedrooms, spacious family room and updated Full bathroom. Special features of the home include deck to fully fenced in back yard, fire pit area & full underground pet fence. This home also features brand new solar panels and is 100% capable of creating its own electricity. It has been producing more electricity than is used with 5 occupants and is banking a savings with the local utility company to offset electricity usage during the winter months. Highly sought after location & close to STMA high school & middle school west! Schedule your your showing today!

  22. 2021-07-20
    soldstatus $325,000
  23. 2016-04-29
    historical
  24. 2016-02-18
    price $249,140
  25. 2016-02-17
    listed $254,140 Active
  26. 2016-02-17
    historical
  27. 2015-09-24
    listed $265,120 Active
  28. 2015-08-14
    historical
  29. 2015-04-15
    listed $258,150 Active
  30. 2015-04-15
    historical
  31. 2015-02-16
    listed $251,630 Active
  32. 2015-02-16
    historical
  33. 2014-12-03
    listed $226,600 Active
  34. 2009-05-21
    soldstatus $494,650

ⓘ 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
$924 · $77/mo
Projected year-2 tax
$2,869 · $239/mo
Expected delta
+$1,945/yr (+$162/mo · 210.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major 47% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 2 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
$40,932
− Mortgage interest
−$24,081
− Property taxes
−$924
− Insurance
−$2,150
− Repairs & maintenance
−$3,275
− Management
−$3,275
− HOA
−$396
− Depreciation
−$12,506
Taxable loss
−$5,674
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,362
After-tax cash flow
$3,175/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
St. Michael-Albertville School District
NCES district ID
2733790
Math proficiency
62% ▼ -13.00%
Reading proficiency
66% ▼ -10.00%
Median HH income
$86,897
Composite
57.91/100
National rank
#1042
State rank
#17 of 301 in MN

Livability — Albertville

Score
75/100
State rank
#206
US rank
#4356

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Albertville, MN
County
Wright County · 79,164 people
City population
13,482
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
13,482
Household income
$129,232
Rent vs Own
8.6% rent · 91.4% own
Severe rent burden
50.0

Population outlook (Wright County) Hauer SSP2

Today (2025)
142,526 people
By 2030
146,915 · +3.1%
By 2040
153,625 · +7.8%
By 2050
155,416 · +9.0%
By 2075
150,352 · +5.5%
By 2100
130,631 · -8.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Black 7% Two or more races 5% Asian 2%
Common ancestry
Portuguese 10% Romanian 5% Lithuanian 4%
Foreign-born
7% · South Korea, China, Canada

Political lean MEDSL · Wright

2024 margin
Strong R (+29.4) · D 34.4% · R 63.8% · Other 1.8%
2008→2024 swing
-11.9pp toward R · 2008: -17.4pp · 2024: -29.4pp
All cycles
2024: R+29.4 2020: R+28.6 2016: R+33.2 2012: R+21.4 2008: R+17.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -38.52%
Current HPI
233.6299
Rent YoY
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

-13.1% since first listed
21 events — show timeline
  • 2026-05-22 Listed $429,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-15 Coming Soon $429,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-07-27 Sold (Public Records) $402,000 Public Records
  • 2023-07-20 Sold (MLS) $402,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-06-28 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2023-06-03 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2023-05-27 Listed $380,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-05-23 Coming Soon $380,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-07-20 Sold (Public Records) $325,000 Public Records
  • 2016-04-29 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2016-02-18 Price Changed $249,140 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-02-17 Listed $254,140 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-02-17 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2015-09-24 Listed $265,120 NORTHSTARMLS as Distributed by MLS Grid
  • 2015-08-14 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2015-04-15 Listed $258,150 NORTHSTARMLS as Distributed by MLS Grid
  • 2015-04-15 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2015-02-16 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2015-02-16 Listed $251,630 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-12-03 Listed $226,600 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-05-21 Sold (Public Records) $494,650 Public Records

Property tax history

+17.9%/yr

Latest (2025): $924 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…