CashFlowRE
Sign in Sign up
760 E Howard St
D+ Composite 47.17
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 +16.3/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.1/10.0
  • Rent growth +5.0/5.0
  • Livability +4.0/5.0
  • 1% rule +3.6/10.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$205,000

760 E Howard St · Winona, MN 55987
5 bd · 2.0 ba · 1,039 sqft · SingleFamily public records
Built 1953 3,484 sqft lot

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

Listing remarks MLS

Roomy 5 bedroom , 2 bath rambler with fenced yard. Currently used as a single family home but is rental certified for 5 unrelated. Many updates including a new kitchen, lighting, newer doors and more. All appliances stay & includes a home warranty!

Key facts

  • 3,484 sq ft lot
  • Garage
  • Built 1953

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 $205k.

Deal economics

  • At list price, monthly cash flow is $113 ($1k/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 $177k (13.6% below list).
  • Recommended offer: $177k (13.6% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 3.9% in Winona — 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 (#63 in MN, #1,558 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: employment C-.
  • Winona Area Public School District (town): math 33% / reading 40% proficiency, ranked #244 of 301 in MN (top 81%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Washington-Kosciusko Elementary (math 57% / reading 42%, grade D, #423 of 857 statewide, top 55%, 286 students, 69% FRL); Winona Middle (math 23% / reading 38%, grade F, #192 of 258 statewide, top 77%, 641 students, 50% FRL); Winona Senior High (math 37% / reading 47%, grade F, #222 of 471 statewide, top 50%, 881 students, 38% FRL) — zoned schools average 53% FRL vs 31% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+18.0%/yr); 141 active listings in the ZIP; 37 units permitted in Winona County in 2024 (0 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($62k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Winona County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 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.
  • Current owner paid $138k; 49% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $177,116 (13.6% below list)

Questions for the listing agent

  1. Built in 1953 — 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 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?
  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
0.86%
Cap rate
6.95%
Cash-on-cash
2.36%
DSCR
1.11
GRM
9.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-7.5%
Equity multiple
0.71×
Total profit
$-16,709
Equity at exit
$30,566
10-year hold
IRR
7.1%
Equity multiple
1.65×
Total profit
$37,109
Equity at exit
$17,725

Cash invested: $57,400 (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 55987

Rents YoY
18.0%
Active inventory
141
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,771 medium interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$126 /mo · $1,508/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$372
Net cashflow
$113

Break-even live

Break-even rent $1,628
Max offer price $205,000
Occupancy floor 89%

Sensitivity live

Price -10% $229 -5% $171 +0% $113 +5% $55 +10% $-3
Rent -10% $-27 -5% $43 +0% $113 +5% $183 +10% $253
Rate -1.0pp $216 -0.5pp $165 base $113 +0.5pp $60 +1.0pp $6

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
$51,250
Closing costs
$6,150
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 25 events

  1. 2026-05-18
    listed $205,000
  2. 2026-05-18
    historical
  3. 2019-04-04
    soldstatus $137,500 Sold 252-char remark
    Show marketing remark (252 chars)

    Roomy 5 bedroom , 2 bath rambler with fenced yard. Currently used as a sing family home but is rental certified for 5 unrelated. Many updates including a new kitchen, lighting, newer doors and more. All appliances stay & includes a home warranty!

  4. 2019-04-04
    soldstatus $137,500 Sold 252-char remark
    Show marketing remark (252 chars)

    Roomy 5 bedroom , 2 bath rambler with fenced yard. Currently used as a sing family home but is rental certified for 5 unrelated. Many updates including a new kitchen, lighting, newer doors and more. All appliances stay & includes a home warranty!

  5. 2019-04-04
    soldstatus $137,500
    Show marketing remark (252 chars)

    Roomy 5 bedroom , 2 bath rambler with fenced yard. Currently used as a sing family home but is rental certified for 5 unrelated. Many updates including a new kitchen, lighting, newer doors and more. All appliances stay & includes a home warranty!

  6. 2019-02-15
    status Pending 252-char remark
    Show marketing remark (252 chars)

    Roomy 5 bedroom , 2 bath rambler with fenced yard. Currently used as a single family home but is rental certified for 5 unrelated. Many updates including a new kitchen, lighting, newer doors and more. All appliances stay & includes a home warranty!

  7. 2019-02-15
    status Pending 252-char remark
    Show marketing remark (252 chars)

    Roomy 5 bedroom , 2 bath rambler with fenced yard. Currently used as a single family home but is rental certified for 5 unrelated. Many updates including a new kitchen, lighting, newer doors and more. All appliances stay & includes a home warranty!

  8. 2019-02-02
    historical Contingent - Inspection 252-char remark
    Show marketing remark (252 chars)

    Roomy 5 bedroom , 2 bath rambler with fenced yard. Currently used as a single family home but is rental certified for 5 unrelated. Many updates including a new kitchen, lighting, newer doors and more. All appliances stay & includes a home warranty!

  9. 2019-01-28
    price $139,000 252-char remark
    Show marketing remark (252 chars)

    Roomy 5 bedroom , 2 bath rambler with fenced yard. Currently used as a single family home but is rental certified for 5 unrelated. Many updates including a new kitchen, lighting, newer doors and more. All appliances stay & includes a home warranty!

  10. 2019-01-06
    listed $142,000 Active 252-char remark
    Show marketing remark (252 chars)

    Roomy 5 bedroom , 2 bath rambler with fenced yard. Currently used as a sing family home but is rental certified for 5 unrelated. Many updates including a new kitchen, lighting, newer doors and more. All appliances stay & includes a home warranty!

  11. 2019-01-04
    listed $142,000 Active 252-char remark
    Show marketing remark (252 chars)

    Roomy 5 bedroom , 2 bath rambler with fenced yard. Currently used as a single family home but is rental certified for 5 unrelated. Many updates including a new kitchen, lighting, newer doors and more. All appliances stay & includes a home warranty!

  12. 2018-12-11
    historical
  13. 2016-03-11
    soldstatus $113,900
  14. 2016-03-11
    soldstatus $113,900
  15. 2015-03-13
    price $119,000
  16. 2014-11-13
    historical
  17. 2014-09-16
    price $121,900
  18. 2014-08-19
    price $124,900
  19. 2014-06-05
    price $129,900
  20. 2014-04-10
    listed $134,000 Active
  21. 2014-04-10
    listed $116,900
  22. 2014-04-10
    listed $116,900
  23. 2004-03-12
    soldstatus $113,000
  24. 1998-06-01
    soldstatus $70,000
  25. 1997-04-30
    soldstatus $64,000

ⓘ 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
$1,508 · $126/mo
Projected year-2 tax
$1,902 · $158/mo
Expected delta
+$394/yr (+$33/mo · 26.1%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥100°F today · 14 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
$21,254
− Mortgage interest
−$11,483
− Property taxes
−$1,508
− Insurance
−$1,025
− Repairs & maintenance
−$1,700
− Management
−$1,700
− Depreciation
−$5,964
Taxable loss
−$2,127
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$510
After-tax cash flow
$1,867/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
Winona Area Public School District
NCES district ID
2744070
Math proficiency
33% ▼ -16.00%
Reading proficiency
40% ▼ -9.00%
Median HH income
$45,678
Composite
31.15/100
National rank
#6058
State rank
#244 of 301 in MN

Livability — Winona

Score
81/100
State rank
#63
US rank
#1558

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Winona, MN
County
Winona County · 34,072 people
City population
34,072
Metro
Winona, MN
Population (ZIP)
34,072
Household income
$61,624
Rent vs Own
36.1% rent · 63.9% own
Severe rent burden
1525.0

Population outlook (Winona County) Hauer SSP2

Today (2025)
50,614 people
By 2030
50,243 · -0.7%
By 2040
48,142 · -4.9%
By 2050
45,872 · -9.4%
By 2075
42,416 · -16.2%
By 2100
40,031 · -20.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 4% Black 2% Asian 2%
Common ancestry
Portuguese 14% Romanian 12% Lithuanian 2%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 2% Other Asian/Pacific 1%

Political lean MEDSL · Winona

2024 margin
Toss-up / Even · D 46.6% · R 51.5% · Other 1.8%
2008→2024 swing
-24.0pp toward R · 2008: 19.1pp · 2024: -4.9pp
All cycles
2024: R+4.9 2020: D+0.4 2016: R+2.9 2012: D+12.9 2008: D+19.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -166.61%
Current HPI
193.7509
Rent YoY
▲ 17.99%
Metro
Winona, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+220.3% since first listed
25 events — show timeline
  • 2026-05-18 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-18 Listed $205,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-04-04 Sold (Public Records) $137,500 Public Records
  • 2019-04-04 Sold (MLS) $137,500 METROMLS
  • 2019-04-04 Sold (MLS) $137,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-02-15 Pending METROMLS
  • 2019-02-15 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2019-02-02 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2019-01-28 Price Changed $139,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-01-06 Listed $142,000 METROMLS
  • 2019-01-04 Listed $142,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-12-11 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2016-03-11 Sold (Public Records) $113,900 Public Records
  • 2016-03-11 Sold (MLS) $113,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2015-03-13 Price Changed $119,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-11-13 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2014-09-16 Price Changed $121,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-08-19 Price Changed $124,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-06-05 Price Changed $129,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-04-10 Listed $134,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-04-10 Listed $116,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-04-10 Listed $116,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-03-12 Sold (Public Records) $113,000 Public Records
  • 1998-06-01 Sold (Public Records) $70,000 Public Records
  • 1997-04-30 Sold (Public Records) $64,000 Public Records

Property tax history

+0.6%/yr

Latest (2025): $1,508 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…