CashFlowRE
Sign in Sign up
10443 64th Way NE
D+ Composite 46.36
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).

  • ARV discount +13.0/15.0
  • Cash flow +11.1/30.0
  • Schools +5.8/10.0
  • 1% rule +4.5/10.0
  • Livability +3.8/5.0
  • DSCR +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$270,000

10443 64th Way NE · Albertville, MN 55301
3 bd · 2.0 ba · 1,366 sqft · Townhouse public records · 43 Days on market
Built 2001 2,178 sqft lot $198/sqft · 7% below area Est $308k · 12% under $372/mo HOA · 15% of rent

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

Listing remarks MLS

Beautifully maintained 3-bedroom, 2.5-bath townhome in Albertville offering comfort, space, and a fantastic location! This inviting home features a bright, sun-filled living area that flows seamlessly into the spacious eat-in kitchen, complete with a center island, perfect for everyday living and entertaining. Upstairs, you’ll find all three bedrooms conveniently located on one level, including a generous primary suite with a private bath and walk-in closet, plus the convenience of upper-level laundry. Step outside to enjoy the large open yard and patio area, ideal for relaxing or hosting guests. Additional highlights include an attached 2-car garage, thoughtful updates, and easy access to I-94, shopping, dining, and the Albertville Premium Outlets. A move-in ready home you won’t want to miss!

Key facts

  • $372 HOA
  • 2 garage spots
  • Built 2001

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/2.0-bath townhouse listed at $270k.

Deal economics

  • At list price, monthly cash flow is $-108 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $251k (7.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $256k (5.3% below list).
  • Recommended offer: $251k (7.1% below list) — sets the bar for cash-flow.

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: 142 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 $2k of loan paydown is wiped out by about $8k 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 43 days — a 3% lower offer ($262k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 17y 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 $218k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $250,879 (7.1% 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 43 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.95%
Cap rate
5.81%
Cash-on-cash
-1.72%
DSCR
0.92
GRM
8.8

CMA / ARV

ARV (median comp)
$307,638
List price
$270,000
Delta
-12.23%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-19.0%
Equity multiple
0.33×
Total profit
$-50,446
Equity at exit
$40,258
10-year hold
IRR
-11.4%
Equity multiple
0.31×
Total profit
$-51,995
Equity at exit
$23,345

Cash invested: $75,600 (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
142
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,556 medium interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$227 /mo · $2,726/yr
Insurance
$112
HOA
$372
Vacancy / Maint / Mgmt
$537
Net cashflow
$-108

Break-even live

Break-even rent $2,693
Max offer price $250,879
Occupancy floor 99%

Sensitivity live

Price -10% $45 -5% $-32 +0% $-108 +5% $-185 +10% $-261
Rent -10% $-310 -5% $-209 +0% $-108 +5% $-7 +10% $94
Rate -1.0pp $28 -0.5pp $-40 base $-108 +0.5pp $-178 +1.0pp $-249

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
$67,500
Closing costs
$8,100
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
10740 County Road 37 NE Albertville, MN 2.0–3.0 1.0–2.0 1092 $1,740 $1.59 0d 4 0.37mi

HOA detail

Monthly dues
$372 · $4,464/yr

Listing history 21 events

  1. 2026-05-18
    historical Contingent - Other 818-char remark
    Show marketing remark (818 chars)

    Beautifully maintained 3-bedroom, 2.5-bath townhome in Albertville offering comfort, space, and a fantastic location! This inviting home features a bright, sun-filled living area that flows seamlessly into the spacious eat-in kitchen, complete with a center island, perfect for everyday living and entertaining. Upstairs, you’ll find all three bedrooms conveniently located on one level, including a generous primary suite with a private bath and walk-in closet, plus the convenience of upper-level laundry. Step outside to enjoy the large open yard and patio area, ideal for relaxing or hosting guests. Additional highlights include an attached 2-car garage, thoughtful updates, and easy access to I-94, shopping, dining, and the Albertville Premium Outlets. A move-in ready home you won’t want to miss!

  2. 2026-05-13
    price $270,000 818-char remark
    Show marketing remark (818 chars)

    Beautifully maintained 3-bedroom, 2.5-bath townhome in Albertville offering comfort, space, and a fantastic location! This inviting home features a bright, sun-filled living area that flows seamlessly into the spacious eat-in kitchen, complete with a center island, perfect for everyday living and entertaining. Upstairs, you’ll find all three bedrooms conveniently located on one level, including a generous primary suite with a private bath and walk-in closet, plus the convenience of upper-level laundry. Step outside to enjoy the large open yard and patio area, ideal for relaxing or hosting guests. Additional highlights include an attached 2-car garage, thoughtful updates, and easy access to I-94, shopping, dining, and the Albertville Premium Outlets. A move-in ready home you won’t want to miss!

  3. 2026-05-01
    status Active 818-char remark
    Show marketing remark (818 chars)

    Beautifully maintained 3-bedroom, 2.5-bath townhome in Albertville offering comfort, space, and a fantastic location! This inviting home features a bright, sun-filled living area that flows seamlessly into the spacious eat-in kitchen, complete with a center island, perfect for everyday living and entertaining. Upstairs, you’ll find all three bedrooms conveniently located on one level, including a generous primary suite with a private bath and walk-in closet, plus the convenience of upper-level laundry. Step outside to enjoy the large open yard and patio area, ideal for relaxing or hosting guests. Additional highlights include an attached 2-car garage, thoughtful updates, and easy access to I-94, shopping, dining, and the Albertville Premium Outlets. A move-in ready home you won’t want to miss!

  4. 2026-04-23
    historical Contingent - Inspection 818-char remark
    Show marketing remark (818 chars)

    Beautifully maintained 3-bedroom, 2.5-bath townhome in Albertville offering comfort, space, and a fantastic location! This inviting home features a bright, sun-filled living area that flows seamlessly into the spacious eat-in kitchen, complete with a center island, perfect for everyday living and entertaining. Upstairs, you’ll find all three bedrooms conveniently located on one level, including a generous primary suite with a private bath and walk-in closet, plus the convenience of upper-level laundry. Step outside to enjoy the large open yard and patio area, ideal for relaxing or hosting guests. Additional highlights include an attached 2-car garage, thoughtful updates, and easy access to I-94, shopping, dining, and the Albertville Premium Outlets. A move-in ready home you won’t want to miss!

  5. 2026-04-16
    listed $275,000 Active 818-char remark
    Show marketing remark (818 chars)

    Beautifully maintained 3-bedroom, 2.5-bath townhome in Albertville offering comfort, space, and a fantastic location! This inviting home features a bright, sun-filled living area that flows seamlessly into the spacious eat-in kitchen, complete with a center island, perfect for everyday living and entertaining. Upstairs, you’ll find all three bedrooms conveniently located on one level, including a generous primary suite with a private bath and walk-in closet, plus the convenience of upper-level laundry. Step outside to enjoy the large open yard and patio area, ideal for relaxing or hosting guests. Additional highlights include an attached 2-car garage, thoughtful updates, and easy access to I-94, shopping, dining, and the Albertville Premium Outlets. A move-in ready home you won’t want to miss!

  6. 2026-04-14
    historical $275,000 818-char remark
    Show marketing remark (818 chars)

    Beautifully maintained 3-bedroom, 2.5-bath townhome in Albertville offering comfort, space, and a fantastic location! This inviting home features a bright, sun-filled living area that flows seamlessly into the spacious eat-in kitchen, complete with a center island, perfect for everyday living and entertaining. Upstairs, you’ll find all three bedrooms conveniently located on one level, including a generous primary suite with a private bath and walk-in closet, plus the convenience of upper-level laundry. Step outside to enjoy the large open yard and patio area, ideal for relaxing or hosting guests. Additional highlights include an attached 2-car garage, thoughtful updates, and easy access to I-94, shopping, dining, and the Albertville Premium Outlets. A move-in ready home you won’t want to miss!

  7. 2024-03-18
    historical $2,300
  8. 2024-02-16
    listed $2,300
  9. 2023-08-18
    soldstatus $218,500 Sold 315-char remark
    Show marketing remark (315 chars)

    This townhome has a great open layout! 3 BR/2.5 BA townhome in Albertville! This one is a must see! Large Room Sizes along with an eat in kitchen! Main Level walkout to the patio! All BR are on the upper level along with the laundry room! Attached 2-car garage and more! Nice convenient location with access to 94

  10. 2023-08-14
    status Pending 315-char remark
    Show marketing remark (315 chars)

    This townhome has a great open layout! 3 BR/2.5 BA townhome in Albertville! This one is a must see! Large Room Sizes along with an eat in kitchen! Main Level walkout to the patio! All BR are on the upper level along with the laundry room! Attached 2-car garage and more! Nice convenient location with access to 94

  11. 2023-07-11
    historical Contingent - Other 315-char remark
    Show marketing remark (315 chars)

    This townhome has a great open layout! 3 BR/2.5 BA townhome in Albertville! This one is a must see! Large Room Sizes along with an eat in kitchen! Main Level walkout to the patio! All BR are on the upper level along with the laundry room! Attached 2-car garage and more! Nice convenient location with access to 94

  12. 2023-06-27
    listed $219,900 Active 315-char remark
    Show marketing remark (315 chars)

    This townhome has a great open layout! 3 BR/2.5 BA townhome in Albertville! This one is a must see! Large Room Sizes along with an eat in kitchen! Main Level walkout to the patio! All BR are on the upper level along with the laundry room! Attached 2-car garage and more! Nice convenient location with access to 94

  13. 2018-07-11
    soldstatus $181,939
  14. 2018-06-18
    soldstatus $182,000 Sold
  15. 2018-05-17
    status Pending
  16. 2018-05-07
    historical Contingent - Subject to Statutory Rescission
  17. 2018-05-03
    listed $175,000 Active
  18. 2009-11-16
    soldstatus $130,500
  19. 2009-10-28
    soldstatus $130,500
  20. 2009-09-25
    historical
  21. 2009-08-10
    listed $129,900

ⓘ 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
$2,726 · $227/mo
Projected year-2 tax
$2,875 · $240/mo
Expected delta
+$149/yr (+$12/mo · 5.5%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥99°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
$30,673
− Mortgage interest
−$15,124
− Property taxes
−$2,726
− Insurance
−$1,350
− Repairs & maintenance
−$2,454
− Management
−$2,454
− HOA
−$4,464
− Depreciation
−$7,855
Taxable loss
−$5,753
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,381
After-tax cash flow
$82/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

+107.9% since first listed
21 events — show timeline
  • 2026-05-18 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-13 Price Changed $270,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-01 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-23 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-16 Listed $275,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-14 Coming Soon $275,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-03-18 Rental Removed $2,300 TURBOTENANT
  • 2024-02-16 Listed for Rent $2,300 TURBOTENANT
  • 2023-08-18 Sold (MLS) $218,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-08-14 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2023-07-11 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2023-06-27 Listed $219,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-07-11 Sold (Public Records) $181,939 Public Records
  • 2018-06-18 Sold (MLS) $182,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-05-17 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2018-05-07 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2018-05-03 Listed $175,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-11-16 Sold (Public Records) $130,500 Public Records
  • 2009-10-28 Sold (MLS) $130,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-09-25 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2009-08-10 Listed $129,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+5.2%/yr

Latest (2025): $2,726 · -4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…