CashFlowRE
Sign in Sign up
110 2nd St SW
B+ Composite 78.97
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 +30.0/30.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +8.9/10.0
  • ARV discount +7.5/15.0
  • Schools +4.3/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$69,900

110 2nd St SW · Glenville, MN 56036
2 bd · 1.0 ba · 1,086 sqft · SingleFamily public records · 113 Days on market
Built 1942 3,920 sqft lot

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

Listing remarks MLS

Wonderful opportunity to own an affordable starter home. Perfect for the handyman or DIY'er who wants to build equity. This two bedroom, one bath home sits on a corner lot and has a detached garage. Spacious bedroom on the main level, and second bedroom in the upstairs portion of the house. Property includes the oven, fridge, microwave, water softener, washer, and dryer. Take a look at this one and see the potential for yourself.

Key facts

  • 3,920 sq ft lot
  • Garage
  • Built 1942

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 2-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $316 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($974 rent vs $70k).
  • Recommended offer: $64k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 65/100 on livability (#544 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, health & safety C-, crime D+.
  • Glenville-Emmons School District (rural): math 50% / reading 45% proficiency, ranked #305 of 467 in MN (top 65%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Glenville Emmons Elementary (math 27% / reading 42%, grade F, #655 of 857 statewide, top 78%, 116 students, 48% FRL); Glenville-Emmons Secondary (math 24% / reading 24%, grade F, #383 of 471 statewide, top 88%, 98 students, 34% FRL) — zoned schools average 41% FRL vs 26% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 30% at this address vs 48% district-wide (-18 pts) — the specific schools serving this property underperform the Glenville-Emmons School District average; the district grade overstates school quality for this exact location.
  • Market conditions: 13 active listings in the ZIP; 16 units permitted in Freeborn County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $7k of equity ($483 loan paydown + $7k appreciation (10.0% local appreciation)).
  • Freeborn County population projected at -11% 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 $20k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 113 days — a 9% lower offer ($64k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 17y ago; this cycle's ask has dropped $50k (42%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $16k; list at $70k implies a 324% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $63,609 (9.0% below list)

Questions for the listing agent

  1. It's been on market 113 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
1.39%
Cap rate
11.71%
Cash-on-cash
19.35%
DSCR
1.86
GRM
6.0

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
38.7%
Equity multiple
3.97×
Total profit
$58,172
Equity at exit
$62,971
10-year hold
IRR
33.3%
Equity multiple
8.94×
Total profit
$155,489
Equity at exit
$135,800

Cash invested: $19,572 (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 56036

Home prices YoY
6.7%
Active inventory
13
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$974 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$58 /mo · $700/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$205
Net cashflow
$316

Break-even live

Break-even rent $575
Max offer price $69,900
Occupancy floor 63%

Sensitivity live

Price -10% $355 -5% $335 +0% $316 +5% $296 +10% $276
Rent -10% $239 -5% $277 +0% $316 +5% $354 +10% $393
Rate -1.0pp $351 -0.5pp $333 base $316 +0.5pp $298 +1.0pp $279

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
$17,475
Closing costs
$2,097
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 28 events

  1. 2026-06-19
    days on market $69,900 Active 113 DOM
  2. 2026-06-18
    days on market $69,900 Active 112 DOM
  3. 2026-06-17
    days on market $69,900 Active 111 DOM
  4. 2026-06-16
    days on market $69,900 Active 110 DOM
  5. 2026-06-15
    days on market $69,900 Active 109 DOM
  6. 2026-06-14
    days on market $69,900 Active 107 DOM
  7. 2026-06-12
    pricedays on market $69,900 Active 106 DOM
  8. 2026-06-09
    days on market $89,900 Active 103 DOM
  9. 2026-06-08
    days on market $89,900 Active 102 DOM
  10. 2026-06-07
    days on market $89,900 Active 101 DOM
  11. 2026-06-05
    days on market $89,900 Active 98 DOM
  12. 2026-06-03
    days on market $89,900 Active 97 DOM
  13. 2026-06-02
    days on market $89,900 Active 96 DOM
  14. 2026-06-01
    days on market $89,900 Active 95 DOM
  15. 2026-05-31
    days on market $89,900 Active 94 DOM
  16. 2026-05-30
    days on market $89,900 Active 93 DOM
  17. 2026-05-11
    price $89,900 433-char remark
    Show marketing remark (433 chars)

    Wonderful opportunity to own an affordable starter home. Perfect for the handyman or DIY'er who wants to build equity. This two bedroom, one bath home sits on a corner lot and has a detached garage. Spacious bedroom on the main level, and second bedroom in the upstairs portion of the house. Property includes the oven, fridge, microwave, water softener, washer, and dryer. Take a look at this one and see the potential for yourself.

  18. 2026-04-15
    price $99,900 433-char remark
    Show marketing remark (433 chars)

    Wonderful opportunity to own an affordable starter home. Perfect for the handyman or DIY'er who wants to build equity. This two bedroom, one bath home sits on a corner lot and has a detached garage. Spacious bedroom on the main level, and second bedroom in the upstairs portion of the house. Property includes the oven, fridge, microwave, water softener, washer, and dryer. Take a look at this one and see the potential for yourself.

  19. 2026-03-10
    price $109,900 433-char remark
    Show marketing remark (433 chars)

    Wonderful opportunity to own an affordable starter home. Perfect for the handyman or DIY'er who wants to build equity. This two bedroom, one bath home sits on a corner lot and has a detached garage. Spacious bedroom on the main level, and second bedroom in the upstairs portion of the house. Property includes the oven, fridge, microwave, water softener, washer, and dryer. Take a look at this one and see the potential for yourself.

  20. 2026-02-26
    listed $119,900 Active 433-char remark
    Show marketing remark (433 chars)

    Wonderful opportunity to own an affordable starter home. Perfect for the handyman or DIY'er who wants to build equity. This two bedroom, one bath home sits on a corner lot and has a detached garage. Spacious bedroom on the main level, and second bedroom in the upstairs portion of the house. Property includes the oven, fridge, microwave, water softener, washer, and dryer. Take a look at this one and see the potential for yourself.

  21. 2026-02-25
    historical
  22. 2026-02-11
    listed $119,900 Active
  23. 2010-05-25
    soldstatus $16,500
  24. 2010-05-25
    soldstatus $16,500
  25. 2010-05-24
    soldstatus $16,500
  26. 2009-12-07
    historical
  27. 2009-10-19
    listed $20,000
  28. 2009-10-16
    listed $20,000

ⓘ 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
$700 · $58/mo
Projected year-2 tax
$741 · $62/mo
Expected delta
+$41/yr (+$3/mo · 5.9%)

ⓘ 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 · 16 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
$11,692
− Mortgage interest
−$3,915
− Property taxes
−$700
− Insurance
−$350
− Repairs & maintenance
−$935
− Management
−$935
− Depreciation
−$2,033
Taxable income
$2,823
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$677
After-tax cash flow
$3,111/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
Glenville-Emmons School District
NCES district ID
2700148
Math proficiency
50% ▲ 20.00%
Reading proficiency
45% ▲ 15.00%
Median HH income
$49,815
Composite
42.83/100
National rank
#6740
State rank
#305 of 467 in MN

Livability — Glenville

Score
65/100
State rank
#544
US rank
#13110

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glenville, MN
Population (ZIP)
1,766

Population outlook (Freeborn County) Hauer SSP2

Today (2025)
29,680 people
By 2030
29,038 · -2.2%
By 2040
27,650 · -6.8%
By 2050
26,387 · -11.1%
By 2075
25,224 · -15.0%
By 2100
23,842 · -19.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 5% Hispanic / Latino 3%
Common ancestry
Portuguese 38% Lithuanian 2% Scottish 1%
Foreign-born
1%
Languages at home
98% English-only · Russian/Polish/Slavic 1% Spanish 1%

Political lean MEDSL · Freeborn

2024 margin
Strong R (+21.3) · D 38.7% · R 60.0% · Other 1.3%
2008→2024 swing
-38.5pp toward R · 2008: 17.1pp · 2024: -21.3pp
All cycles
2024: R+21.3 2020: R+16.0 2016: R+17.4 2012: D+14.2 2008: D+17.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 16.32%
Current HPI
259.8986
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

+349.5% since first listed
12 events — show timeline
  • 2026-05-11 Price Changed $89,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-15 Price Changed $99,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-10 Price Changed $109,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-26 Listed $119,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-25 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-11 Listed $119,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-05-25 Sold (MLS) $16,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-05-25 Sold (MLS) $16,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-05-24 Sold (Public Records) $16,500 Public Records
  • 2009-12-07 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2009-10-19 Listed $20,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-10-16 Listed $20,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+7.1%/yr

Latest (2025): $700 · -1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…