Drake Plan · Otsego, MN 55301

$492,990

5 bd · 3.0 ba · 2,651 sqft · SingleFamily · 167 Days on market

Good condition 3-car garage

---

Why this score? — see what drove the F 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).

• ARV discount +7.5/15.0
• Schools +6.4/10.0
• Cash flow +4.2/30.0
• Condition / age +4.0/5.0
• Livability +3.5/5.0
• Rent growth +2.5/5.0
• 1% rule +0.3/10.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks

Designed for comfortable living, this new two-story home features an open-concept main level where the Great Room, dining area and kitchen flow together seamlessly, while a spacious three-car garage and convenient bedroom complete the first floor. On the second level is a versatile loft, a flexible space for entertaining, leisure and recreation, steps from four comfortable bedrooms, including the generous owner's suite with a full bathroom and walk-in closet. An unfinished basement provides endless possibilities, with the option to include a full recreation room, along with an additional bedroom and full bathroom.

Key facts

• Outdoor recreation
• Convenient access
• Single-family homes

Tags

• NEW COMMUNITY
• SINGLE-FAMILY HOMES
• CONVENIENT ACCESS
• MAJOR HIGHWAYS
• NEARBY STATE PARKS
• OUTDOOR RECREATION

🏗️ New construction. The $492,990 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $596,344.

What this means for you Summary

Snapshot

• This is a 5-bed/3.0-bath single-family listed at $493k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-2k ($-19k/yr) — negative.
• To cash-flow at today's rent, offer at most $363k (26.4% below list).
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $317k (35.6% below list).
• Recommended offer: $317k (35.6% below list) — sets the bar for 1% rule.
• Cap rate 3.0% vs local median 3.9% in Otsego — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

• Location reads 69/100 on livability (#367 in MN) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A-; Watch: cost of living C-, amenities F, commute F.
• Independent School District 728 (suburban): math 56% / reading 60% proficiency, ranked #37 of 301 in MN (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 14% free/reduced lunch — higher-income household profile.
• Zoned schools: Otsego Elementary (math 64% / reading 64%, grade B, #157 of 857 statewide, top 19%, 563 students, 21% FRL); Rogers Middle School (math 61% / reading 63%, grade B+, #19 of 258 statewide, top 8%, 979 students, 16% FRL); Rogers Senior High (math 66% / reading 64%, grade B, #28 of 471 statewide, top 6%, 1,740 students, 18% FRL) — zoned schools at 18% FRL track the district average.
• Market conditions: 243 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).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $18k 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 167 days — a 12% lower offer ($434k) is reasonable based on typical stale-listing flexibility.

Recommended offer $317,308 (35.6% 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 167 days. Have you received any prior offers? Is the seller open to a 36% concession, seller financing, or rate buy-down credit?
3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. Schools are B-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: 0.53% ✗
• Cap rate: 3.04%
• Cash-on-cash: -11.60%
• DSCR: 0.48
• GRM: 15.7

CMA / ARV

• ARV (median comp): $596,344
• List price: $492,990
• Delta: -17.33%
• Verdict: UNDERPRICED
• Comps: 3 within 1.0 mi

Show comp detail 6 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
12087 80th St NE	1.03mi	4/3.0 (-1)	2,600 (-2%)	1mo	$445,000	$171	56
8061 Lander Ave NE	1.06mi	5/3.0	2,505 (-6%)	27mo	$453,100	$181	36
6672 Lamplight Dr	0.64mi	5/3.0	3,196 (+21%)	15mo	$635,000	$199	32
11293 83rd Ln NE	1.24mi	4/3.5 (-1)	2,810 (+6%)	26mo	$749,990	$267	28
11305 83rd Ln NE	1.23mi	4/4.0 (-1)	2,821 (+6%)	24mo	$699,990	$248	25
12273 71st Ct NE	0.69mi	4/4.0 (-1)	2,402 (-9%)	28mo	$497,370	$207	23

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold

• IRR: -37.6%
• Equity multiple: -0.19×
• Total profit: $-199,411
• Equity at exit: $88,917

10-year hold

• IRR: -54.9%
• Equity multiple: -0.83×
• Total profit: $-305,854
• Equity at exit: $51,561

Cash invested: $166,976 (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.

Methodology + full state rankings →

Active competition Active MLS

• For sale now: 50 active · 51 under contract
• Median asking: $463,490 ($191/sqft)
• Median days on market: 65 d
• This list price: 76% of active listings are priced below it
• ARV vs active asking: +17.7% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 55301

• Home prices YoY: -14.2%
• Active inventory: 243
• Price-to-rent: 12.9×

Monthly cashflow live

• Estimated rent: $3,173 medium
• Mortgage (P&I): −$3,127
• Tax est. 1.5%: −$745 /mo · $8,945/yr
• Insurance: −$248
• HOA: −$0
• Vacancy / Maint / Mgmt: −$666
• Net cashflow: $-1,614

Break-even live

Break-even rent $5,217

Max offer price $362,728

Occupancy floor —

Sensitivity live

Price	-10% $-1,202	-5% $-1,408	+0% $-1,614	+5% $-1,821	+10% $-2,027
Rent	-10% $-1,865	-5% $-1,740	+0% $-1,614	+5% $-1,489	+10% $-1,364
Rate	-1.0pp $-1,314	-0.5pp $-1,463	base $-1,614	+0.5pp $-1,769	+1.0pp $-1,926

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: $149,086
• Closing costs: $17,890
• Club membership (one-time): —
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
7535 Lannon Ave NE Albertville, MN	5.0	3.0	2209	$3,099	$1.40	54d	1	0.56mi

Property features AI

Finance

• Financial info: List price: $517,990

Exterior

• Parking: 3 total parking spaces3-car garage
• Home design: New construction planInventory type: Plan
• Exterior features: Address: 7021 Lannon Ave NE, Otsego, MN 55301

Interior

• Bedrooms: 5 bedrooms
• Bathrooms: 3 full bathrooms
• Interior features: Plan name: DrakeLiving area 2,651

Listing history 50 events

1. 2026-09-24
   days on market $492,990 Active 167 DOM
2. 2026-09-23
   days on market $492,990 Active 166 DOM
3. 2026-09-22
   days on market $492,990 Active 165 DOM
4. 2026-09-21
   days on market $492,990 Active 164 DOM
5. 2026-09-20
   days on market $492,990 Active 163 DOM
6. 2026-09-19
   days on market $492,990 Active 162 DOM
7. 2026-09-18
   days on market $492,990 Active 161 DOM
8. 2026-09-17
   days on market $492,990 Active 160 DOM
9. 2026-09-16
   days on market $492,990 Active 159 DOM
10. 2026-09-15
    days on market $492,990 Active 158 DOM
11. 2026-09-14
    days on market $492,990 Active 157 DOM
12. 2026-09-13
    days on market $492,990 Active 156 DOM
13. 2026-09-12
    days on market $492,990 Active 155 DOM
14. 2026-09-11
    days on market $492,990 Active 154 DOM
15. 2026-09-05
    days on market $492,990 Active 148 DOM
16. 2026-09-04
    days on market $492,990 Active 147 DOM
17. 2026-09-03
    pricedays on market $492,990 Active 146 DOM
18. 2026-08-31
    days on market $490,990 Active 143 DOM
19. 2026-08-29
    days on market $490,990 Active 141 DOM
20. 2026-08-28
    days on market $490,990 Active 140 DOM
21. 2026-08-27
    days on market $490,990 Active 139 DOM
22. 2026-08-26
    days on market $490,990 Active 138 DOM
23. 2026-08-25
    days on market $490,990 Active 137 DOM
24. 2026-08-24
    days on market $490,990 Active 136 DOM
25. 2026-08-23
    days on market $490,990 Active 135 DOM
26. 2026-08-22
    days on market $490,990 Active 134 DOM
27. 2026-08-21
    days on market $490,990 Active 133 DOM
28. 2026-08-20
    days on market $490,990 Active 132 DOM
29. 2026-08-19
    days on market $490,990 Active 131 DOM
30. 2026-08-18
    days on market $490,990 Active 130 DOM
31. 2026-08-17
    days on market $490,990 Active 129 DOM
32. 2026-08-16
    days on market $490,990 Active 128 DOM
33. 2026-08-15
    days on market $490,990 Active 127 DOM
34. 2026-08-14
    days on market $490,990 Active 126 DOM
35. 2026-08-13
    days on market $490,990 Active 125 DOM
36. 2026-08-12
    days on market $490,990 Active 124 DOM
37. 2026-08-11
    days on market $490,990 Active 123 DOM
38. 2026-08-10
    days on market $490,990 Active 122 DOM
39. 2026-08-09
    days on market $490,990 Active 121 DOM
40. 2026-08-08
    days on market $490,990 Active 120 DOM
41. 2026-08-06
    days on market $490,990 Active 118 DOM
42. 2026-08-05
    days on market $490,990 Active 117 DOM
43. 2026-08-04
    days on market $490,990 Active 116 DOM
44. 2026-08-03
    pricedays on market $490,990 Active 115 DOM
45. 2026-07-31
    days on market $489,990 Active 112 DOM
46. 2026-07-30
    days on market $489,990 Active 110 DOM
47. 2026-07-28
    pricedays on market $489,990 Active 109 DOM
48. 2026-07-26
    days on market $488,990 Active 107 DOM
49. 2026-07-24
    days on market $488,990 Active 105 DOM
50. 2026-07-23
    days on market $488,990 Active 104 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $38,077
• − Mortgage interest: −$33,405
• − Property taxes: −$8,945
• − Insurance: −$2,982
• − Repairs & maintenance: −$3,046
• − Management: −$3,046
• − Depreciation: −$17,348
• Taxable loss: −$30,695
• Est. tax savings @ 24.0%: +$7,367
• After-tax cash flow: $-12,007/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.

Condition & rehab AI · 12 photos

Good 80/100 None rehab

This two-story home is in good condition with modern finishes and a well-maintained exterior. It offers a spacious layout and is ready for immediate occupancy. Potential buyers and renters can be attracted with minor updates to the exterior and interior.

Value-add opportunities

• Both Painting the exterior — Enhances curb appeal and can increase both resale and rental value. ↑
• Both Landscaping improvements — Enhances curb appeal and can increase both resale and rental value. ↑
• Resale Kitchen appliances — Modern appliances can attract more buyers and renters. ↑
• Resale Bathroom fixtures — Modern fixtures can attract more buyers and renters. ↑
• Resale Flooring — New flooring can attract more buyers and renters. ↑
• Resale Painting interior walls — Fresh paint can attract more buyers and renters. ↑
• Resale Window treatments — Fresh window treatments can attract more buyers and renters. ↑
• Rental HVAC maintenance — A well-maintained HVAC system can attract more renters. ↑
• Both Landscaping maintenance — Well-maintained landscaping can attract more buyers and renters. ↑

C Composite school gradezoned avg 64/100

Zoned Schools

Elementary Otsego Elementary B MN #157/857 Nat'l #5,798/41,679 Middle Rogers Middle School B+ MN #19/258 Nat'l #1,545/14,009 High Rogers Senior High B MN #28/471 Nat'l #2,785/17,239

Schools (NCES district)

• District: Independent School District 728
• NCES district ID: 2711370
• Math proficiency: 56% ▼ -15.00%
• Reading proficiency: 60% ▼ -10.00%
• Median HH income: $82,336
• Composite: 52.5/100
• National rank: #1567
• State rank: #37 of 301 in MN

C Composite livability gradescore 69/100

Livability — Otsego

• Score: 69/100
• State rank: #367
• US rank: #8641

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Otsego, MN
• County: Wright County · 142,526 people
• 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: 22% of renters

---

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
▸Healthcare	2	$407B
▸Retail	2	$150B
▸Consumer Goods	2	$32B
▸Industrial Machinery	2	$6B
▸Agriculture	1	$40B
▸Healthcare / Medical Devices	1	$32B

Property features AI

Finance

• Financial info: List price: $517,990

Exterior

• Parking: 3 total parking spaces3-car garage
• Home design: New construction planInventory type: Plan
• Exterior features: Address: 7021 Lannon Ave NE, Otsego, MN 55301

Interior

• Bedrooms: 5 bedrooms
• Bathrooms: 3 full bathrooms
• Interior features: Plan name: DrakeLiving area 2,651