CashFlowRE
Sign in Sign up
1743 Reichert Ave
D Composite 41.43
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 +11.8/15.0
  • Cash flow +10.8/30.0
  • Livability +4.0/5.0
  • Schools +3.5/10.0
  • 1% rule +3.2/10.0
  • DSCR +3.1/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$223,000

1743 Reichert Ave · Red Wing, MN 55066
3 bd · 1.0 ba · 1,694 sqft · SingleFamily public records · 38 Days on market
Built 1970 10,454 sqft lot $132/sqft · 9% below area Est $246k · 9% under

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

Listing remarks MLS

Must see. Three Bedroom Family home on a quiet street. Walking distance from School. Amazing back yard.

Key facts

  • Quiet street
  • Large yard
  • Mature trees

Tags

LARGE YARDMATURE TREESQUIET STREET

Property features AI

Exterior

  • Parking: Attached 2-car garage (approx. 20x24)
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential split-entry (bi-level) home; Block foundation
  • Construction: Block foundation
  • Exterior features: Vinyl exterior

Interior

  • Kitchen: Large kitchen (24x8)
  • Bedrooms: 3 bedrooms (two on main level; one in lower level)
  • Bathrooms: One full bathroom on main floor; One half bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Finished basement; Natural woodwork; One fireplace
  • Laundry & utility: Forced air heating

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 $223k.

Deal economics

  • At list price, monthly cash flow is $-102 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $205k (8.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $183k (17.9% below list).
  • Recommended offer: $183k (17.9% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 3.5% in Red Wing — 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 81/100 on livability (#64 in MN, #1,570 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities D.
  • Red Wing Public School District (rural): math 36% / reading 44% proficiency, ranked #220 of 301 in MN (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Burnside Elementary (math 47% / reading 50%, grade D, #480 of 857 statewide, top 56%, 522 students, 42% FRL); Twin Bluff School (math 40% / reading 40%, grade F, #147 of 258 statewide, top 57%, 534 students, 37% FRL); Red Wing Senior High (math 31% / reading 44%, grade F, #280 of 471 statewide, top 59%, 866 students, 37% FRL).
  • Market conditions: 141 active listings in the ZIP; 86 units permitted in Goodhue County in 2024 (0 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 $7k of value loss. Plan a longer hold.
  • Goodhue County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 25y ago; this cycle's ask has dropped $14k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $157k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $183,186 (17.9% 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 38 days. Have you received any prior offers? Is the seller open to a 18% concession, seller financing, or rate buy-down credit?
  3. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.82%
Cap rate
5.74%
Cash-on-cash
-1.96%
DSCR
0.91
GRM
10.1

CMA / ARV

ARV (median comp)
$246,320
List price
$223,000
Delta
-9.47%
Verdict
FAIR
Comps
4 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-19.5%
Equity multiple
0.32×
Total profit
$-42,590
Equity at exit
$33,250
10-year hold
IRR
-12.2%
Equity multiple
0.27×
Total profit
$-45,307
Equity at exit
$19,281

Cash invested: $62,440 (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 55066

Home prices YoY
-28.1%
Active inventory
141
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,832 medium interval (Pro) →
Mortgage (P&I)
$1,169
Tax from tax record
$287 /mo · $3,440/yr
Insurance
$93
HOA
$0
Vacancy / Maint / Mgmt
$385
Net cashflow
$-102

Break-even live

Break-even rent $1,961
Max offer price $205,008
Occupancy floor

Sensitivity live

Price -10% $24 -5% $-39 +0% $-102 +5% $-165 +10% $-228
Rent -10% $-247 -5% $-174 +0% $-102 +5% $-29 +10% $43
Rate -1.0pp $10 -0.5pp $-45 base $-102 +0.5pp $-160 +1.0pp $-218

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
$55,750
Closing costs
$6,690
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 29 events

  1. 2026-06-21
    days on market $223,000 Active 38 DOM
  2. 2026-06-18
    days on market $223,000 Active 35 DOM
  3. 2026-06-17
    days on market $223,000 Active 34 DOM
  4. 2026-06-16
    days on market $223,000 Active 33 DOM
  5. 2026-06-16
    price $223,000 Active 32 DOM
  6. 2026-06-15
    days on market $237,000 Active 32 DOM
  7. 2026-06-13
    days on market $237,000 Active 30 DOM
  8. 2026-06-09
    days on market $237,000 Active 26 DOM
  9. 2026-06-08
    days on market $237,000 Active 25 DOM
  10. 2026-06-07
    days on market $237,000 Active 24 DOM
  11. 2026-06-04
    days on market $237,000 Active 21 DOM
  12. 2026-06-03
    days on market $237,000 Active 20 DOM
  13. 2026-06-02
    days on market $237,000 Active 19 DOM
  14. 2026-06-01
    days on market $237,000 Active 18 DOM
  15. 2026-05-31
    days on market $237,000 Active 17 DOM
  16. 2026-05-14
    listed $237,000 Active 190-char remark
  17. 2016-05-27
    soldstatus $157,000
  18. 2016-05-23
    soldstatus $157,000 Sold 103-char remark
    Show marketing remark (103 chars)

    Must see. Three Bedroom Family home on a quiet street. Walking distance from School. Amazing back yard.

  19. 2016-05-11
    status Pending 103-char remark
    Show marketing remark (103 chars)

    Must see. Three Bedroom Family home on a quiet street. Walking distance from School. Amazing back yard.

  20. 2016-03-30
    historical Contingent - Inspection 103-char remark
    Show marketing remark (103 chars)

    Must see. Three Bedroom Family home on a quiet street. Walking distance from School. Amazing back yard.

  21. 2015-10-26
    status Active 103-char remark
    Show marketing remark (103 chars)

    Must see. Three Bedroom Family home on a quiet street. Walking distance from School. Amazing back yard.

  22. 2015-10-02
    historical 103-char remark
    Show marketing remark (103 chars)

    Must see. Three Bedroom Family home on a quiet street. Walking distance from School. Amazing back yard.

  23. 2015-10-02
    listed $160,000 103-char remark
    Show marketing remark (103 chars)

    Must see. Three Bedroom Family home on a quiet street. Walking distance from School. Amazing back yard.

  24. 2002-06-18
    soldstatus $150,000
  25. 2002-06-14
    soldstatus $150,000
    Show marketing remark (163 chars)

    Many recent updates - new windows, central air, water heater, floors, oak railing etc. Wonderful location for young children! Walk to elementary or middle schools

  26. 2002-05-15
    historical
    Show marketing remark (163 chars)

    Many recent updates - new windows, central air, water heater, floors, oak railing etc. Wonderful location for young children! Walk to elementary or middle schools

  27. 2002-03-19
    listed $149,850
    Show marketing remark (163 chars)

    Many recent updates - new windows, central air, water heater, floors, oak railing etc. Wonderful location for young children! Walk to elementary or middle schools

  28. 2001-11-16
    historical
  29. 2001-06-25
    listed $164,900

ⓘ 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
$3,440 · $287/mo
Projected year-2 tax
$3,440 · $287/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 ≥100°F today · 15 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
$21,982
− Mortgage interest
−$12,491
− Property taxes
−$3,440
− Insurance
−$1,115
− Repairs & maintenance
−$1,759
− Management
−$1,759
− Depreciation
−$6,487
Taxable loss
−$5,069
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,216
After-tax cash flow
$-6/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
Red Wing Public School District
NCES district ID
2730480
Math proficiency
36% ▼ -13.00%
Reading proficiency
44% ▼ -11.00%
Median HH income
$53,206
Composite
34.77/100
National rank
#5122
State rank
#220 of 301 in MN

Livability — Red Wing

Score
81/100
State rank
#64
US rank
#1570

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Red Wing, MN
County
Goodhue County · 19,226 people
City population
19,226
Metro
Red Wing, MN
Population (ZIP)
19,226
Household income
$73,584
Rent vs Own
25.6% rent · 74.4% own
Severe rent burden
504.0

Population outlook (Goodhue County) Hauer SSP2

Today (2025)
46,532 people
By 2030
46,185 · -0.7%
By 2040
44,531 · -4.3%
By 2050
41,532 · -10.7%
By 2075
33,745 · -27.5%
By 2100
23,716 · -49.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Hispanic / Latino 6% Two or more races 4% Black 3%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Portuguese 14% Romanian 3% Scottish 2%
Foreign-born
4% · Canada
Languages at home
95% English-only · Spanish 4%

Political lean MEDSL · Goodhue

2024 margin
R (+16.4) · D 40.8% · R 57.3% · Other 1.9%
2008→2024 swing
-15.1pp toward R · 2008: -1.4pp · 2024: -16.4pp
All cycles
2024: R+16.4 2020: R+14.8 2016: R+18.0 2012: R+3.0 2008: R+1.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -97.16%
Current HPI
247.9899
Rent YoY
Metro
Red Wing, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+35.2% since first listed
15 events — show timeline
  • 2026-06-15 Price Changed $223,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-14 Listed $237,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-05-27 Sold (Public Records) $157,000 Public Records
  • 2016-05-23 Sold (MLS) $157,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-05-11 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2016-03-30 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2015-10-26 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2015-10-02 Listed $160,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2015-10-02 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2002-06-18 Sold (Public Records) $150,000 Public Records
  • 2002-06-14 Sold (MLS) $150,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2002-05-15 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2002-03-19 Listed $149,850 NORTHSTARMLS as Distributed by MLS Grid
  • 2001-11-16 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2001-06-25 Listed $164,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+6.1%/yr

Latest (2025): $3,440 · +16.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…