CashFlowRE
Sign in Sign up
621 10th Ave
B- Composite 66.35
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 +23.1/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.4/10.0
  • 1% rule +6.7/10.0
  • Schools +3.4/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$90,000

621 10th Ave · Clarkfield, MN 56223
3 bd · 1.0 ba · 1,100 sqft · SingleFamily public records · 2 Days on market
Built 1948 7,275 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move right in this one story remodeled home with many improvements including Roof, Siding, Insulation, Windows, Part Ele., 200 AMP service, Plus More. Large kitchen/dining room

Key facts

  • Anderson windows
  • Unfinished basement
  • Backyard shed

Tags

ANDERSON WINDOWSHARDWOOD FLOORSUNFINISHED BASEMENTTUCK-UNDER GARAGEBACKYARD SHED

Property features AI

Exterior

  • Parking: Tuck-under garage (1 stall, approximately 12x20)
  • Utilities: City water connected; City sewer connected; Natural gas; 200+ amp electric service
  • Home design: Residential property; One story
  • Construction: Asphalt roof; Block foundation
  • Exterior features: Covered patio/porch; Vinyl siding; Storage shed; Corner lot with medium tree coverage; Road frontage on a state road (publicly maintained)

Interior

  • Kitchen: Range
  • Bedrooms: Three bedrooms (all on the main level)
  • Bathrooms: One full bathroom on the main floor; One three-quarter bathroom in the basement
  • Heating & cooling: Hot water heating; Central air conditioning
  • Interior features: Living room fireplace; Kitchen and dining combined (kitchen/dining room); Main floor primary bedroom; Full basement
  • Laundry & utility: Washer/dryer hookup; Laundry located in the basement

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 $90k.

Deal economics

  • At list price, monthly cash flow is $161 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).

Location & tenants

  • Location reads 66/100 on livability (#497 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools A-; Watch: employment C-, crime D+, health & safety D+.
  • Yellow Medicine East (town): math 31% / reading 47% proficiency, ranked #227 of 301 in MN (top 75%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 6 active listings in the ZIP; 7 units permitted in Yellow Medicine County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $10k of equity ($622 loan paydown + $9k appreciation (10.0% local appreciation)).
  • Yellow Medicine County population projected at -26% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 7y 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

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $90,000

Questions for the listing agent

  1. Built in 1948 — 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. 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. 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?
  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
1.17%
Cap rate
8.44%
Cash-on-cash
7.68%
DSCR
1.34
GRM
7.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
29.9%
Equity multiple
3.35×
Total profit
$59,330
Equity at exit
$81,079
10-year hold
IRR
25.9%
Equity multiple
7.62×
Total profit
$166,730
Equity at exit
$174,850

Cash invested: $25,200 (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 56223

Active inventory
6
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$1,051 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$159 /mo · $1,912/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$221
Net cashflow
$161

Break-even live

Break-even rent $847
Max offer price $90,000
Occupancy floor 80%

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
$22,500
Closing costs
$2,700
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 3 events

  1. 2026-06-18
    days on market $90,000 Active 2 DOM
  2. 2026-06-17
    remarks 470-char remark
  3. 2026-06-17
    listed $90,000 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
$1,912 · $159/mo
Projected year-2 tax
$1,912 · $159/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 ≥99°F today · 14 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
$12,608
− Mortgage interest
−$5,041
− Property taxes
−$1,912
− Insurance
−$450
− Repairs & maintenance
−$1,009
− Management
−$1,009
− Depreciation
−$2,618
Taxable income
$569
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$137
After-tax cash flow
$1,798/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
Yellow Medicine East
NCES district ID
2700099
Math proficiency
31% ▼ -7.00%
Reading proficiency
47% ▼ -7.00%
Median HH income
$51,457
Composite
33.74/100
National rank
#5369
State rank
#227 of 301 in MN

Livability — Clarkfield

Score
66/100
State rank
#497
US rank
#11957

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clarkfield, MN
Population (ZIP)
1,403

Population outlook (Yellow Medicine County) Hauer SSP2

Today (2025)
8,959 people
By 2030
8,451 · -5.7%
By 2040
7,514 · -16.1%
By 2050
6,650 · -25.8%
By 2075
5,306 · -40.8%
By 2100
4,453 · -50.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 7% Two or more races 5% Native American 2%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Portuguese 33% Lithuanian 4% Scottish 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · Yellow Medicine

2024 margin
Solid R (+40.6) · D 28.7% · R 69.3% · Other 1.9%
2008→2024 swing
-44.9pp toward R · 2008: 4.3pp · 2024: -40.6pp
All cycles
2024: R+40.6 2020: R+37.0 2016: R+35.4 2012: R+6.3 2008: D+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 106.79%
Current HPI
318.75
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

+136.8% since first listed
13 events — show timeline
  • 2026-06-16 Listed $90,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-10-26 Sold (Public Records) $82,000 Public Records
  • 2020-10-23 Sold (MLS) $82,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-09-23 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2020-09-17 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2020-09-09 Price Changed $82,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-08-19 Price Changed $83,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-07-21 Price Changed $85,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-06-15 Listed $86,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-12-16 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2019-11-05 Price Changed $82,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-10-16 Listed $85,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2013-08-30 Sold (Public Records) $38,000 Public Records

Property tax history

+9.5%/yr

Latest (2026): $1,912 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…