CashFlowRE
Sign in Sign up
208 Margaret Ave
C Composite 58.8
Why this score? — see what drove the C 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 +21.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.8/10.0
  • Schools +5.5/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.4/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$102,500

208 Margaret Ave · Barry, MN 56210
1 bd · 1.0 ba · 1,222 sqft · SingleFamily public records · 68 Days on market
Built 1910 0.71 ac lot

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

Listing remarks MLS

Exterior renovation completed, shingles, siding & some new windows. Interior started. Great get away home in small town. Close to hunting and fishing. Property sells "as is".

Key facts

  • 0.71 acre lot
  • Garage
  • Built 1910

Property features AI

Finance

  • Financial info: Property is free and clear

Exterior

  • Parking: 1-car garage
  • Utilities: City water (connected); Mound septic (compliant); Propane fuel; Electric service with circuit breakers and 200+ amp service
  • Home design: Residential property; One and one-half level; Main floor primary bedroom
  • Construction: Block basement; Other foundation
  • Exterior features: Vinyl siding; Patio; Lot approximately 0.715 acres

Interior

  • Kitchen: Kitchen center island; Microwave; Range; Refrigerator; Kitchen window; Kitchen/Dining room
  • Bedrooms: 3 bedrooms (Main and Upper levels)
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Ceiling fan(s); Kitchen center island; Kitchen window; Main floor primary bedroom; Patio; Washer/Dryer hookup; Grab bars in bathroom; Electric water heater; Exhaust fan; Fuel tank (rented); Microwave; Range; Refrigerator
  • Laundry & utility: Washer hookup; Electric dryer hookup; Washer/Dryer hookup on main level

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 1-bed/1.0-bath single-family listed at $102k.

Deal economics

  • At list price, monthly cash flow is $152 ($2k/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 $97k (5.6% below list).
  • Recommended offer: $96k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#593 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D, employment D.
  • Clinton-Graceville-Beardsley (rural): math 50% / reading 75% proficiency, ranked #116 of 467 in MN (top 25%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 1 active listings in the ZIP; 3 units permitted in Big Stone County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($709 loan paydown + $3k appreciation (3.0% local appreciation)).
  • Big Stone County population projected at -23% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 9, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 4 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 $10k; list at $102k implies a 925% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $96,350 (6.0% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — 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
0.94%
Cap rate
8.07%
Cash-on-cash
6.34%
DSCR
1.28
GRM
8.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
13.4%
Equity multiple
1.77×
Total profit
$21,965
Equity at exit
$46,088
10-year hold
IRR
15.3%
Equity multiple
3.25×
Total profit
$64,608
Equity at exit
$71,028

Cash invested: $28,700 (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 56210

Active inventory
1
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$967 medium interval (Pro) →
Mortgage (P&I)
$538
Tax from tax record
$32 /mo · $388/yr
Insurance
$43
HOA
$0
Vacancy / Maint / Mgmt
$203
Net cashflow
$152

Break-even live

Break-even rent $775
Max offer price $102,500
Occupancy floor 79%

Sensitivity live

Price -10% $210 -5% $181 +0% $152 +5% $123 +10% $94
Rent -10% $75 -5% $113 +0% $152 +5% $190 +10% $228
Rate -1.0pp $203 -0.5pp $178 base $152 +0.5pp $125 +1.0pp $98

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
$25,625
Closing costs
$3,075
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 18 events

  1. 2026-06-01
    status $102,500 Pending 68 DOM
  2. 2026-06-01
    days on market $102,500 Contingent - Inspection 68 DOM
  3. 2026-05-31
    days on market $102,500 Contingent - Inspection 67 DOM
  4. 2026-05-31
    days on market $102,500 Contingent - Inspection 66 DOM
  5. 2026-04-19
    price $102,500
  6. 2026-03-26
    listed $104,000 Active
  7. 2026-03-20
    historical $104,000
  8. 2025-11-01
    historical
  9. 2025-09-11
    price $104,000
  10. 2025-07-18
    price $109,000
  11. 2025-06-23
    listed $119,000 Active
  12. 2009-12-30
    soldstatus $10,000 188-char remark
    Show marketing remark (188 chars)

    Exterior renovation completed, shingles, siding & some new windows. Interior started. Great get away home in small town. Close to hunting and fishing. Property sells "as is".

  13. 2009-12-30
    soldstatus $10,000
    Show marketing remark (188 chars)

    Exterior renovation completed, shingles, siding & some new windows. Interior started. Great get away home in small town. Close to hunting and fishing. Property sells "as is".

  14. 2009-12-15
    historical 188-char remark
    Show marketing remark (188 chars)

    Exterior renovation completed, shingles, siding & some new windows. Interior started. Great get away home in small town. Close to hunting and fishing. Property sells "as is".

  15. 2009-12-01
    soldstatus $10,000
  16. 2009-12-01
    soldstatus $10,000
  17. 2009-04-20
    listed $19,900 188-char remark
    Show marketing remark (188 chars)

    Exterior renovation completed, shingles, siding & some new windows. Interior started. Great get away home in small town. Close to hunting and fishing. Property sells "as is".

  18. 2009-04-20
    listed $19,900
    Show marketing remark (188 chars)

    Exterior renovation completed, shingles, siding & some new windows. Interior started. Great get away home in small town. Close to hunting and fishing. Property sells "as is".

ⓘ 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
$388 · $32/mo
Projected year-2 tax
$768 · $64/mo
Expected delta
+$380/yr (+$32/mo · 97.9%)

ⓘ 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 · 13 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$11,609
− Mortgage interest
−$5,742
− Property taxes
−$388
− Insurance
−$512
− Repairs & maintenance
−$929
− Management
−$929
− Depreciation
−$2,982
Taxable income
$128
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$31
After-tax cash flow
$1,790/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
Clinton-Graceville-Beardsley
NCES district ID
2700150
Math proficiency
50% ▲ 10.00%
Reading proficiency
75% ▲ 10.00%
Median HH income
$48,940
Composite
54.51/100
National rank
#2891
State rank
#116 of 467 in MN

Livability — Barry

Score
64/100
State rank
#593
US rank
#14231

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Barry, MN
City population
4
Population (ZIP)
4

Population outlook (Big Stone County) Hauer SSP2

Today (2025)
4,608 people
By 2030
4,380 · -4.9%
By 2040
3,941 · -14.5%
By 2050
3,551 · -22.9%
By 2075
2,917 · -36.7%
By 2100
2,284 · -50.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (100%)
Race & ethnicity
White 100%
Common ancestry
Lithuanian 25%

Political lean MEDSL · Big Stone

2024 margin
Strong R (+29.6) · D 34.2% · R 63.8% · Other 2.0%
2008→2024 swing
-35.9pp toward R · 2008: 6.4pp · 2024: -29.6pp
All cycles
2024: R+29.6 2020: R+27.2 2016: R+25.1 2012: R+1.4 2008: D+6.4

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

+415.1% since first listed
14 events — show timeline
  • 2026-04-19 Price Changed $102,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-26 Listed $104,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-20 Coming Soon $104,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-11-01 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-09-11 Price Changed $104,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-07-18 Price Changed $109,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-06-23 Listed $119,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-12-30 Sold (MLS) $10,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-12-30 Sold (MLS) $10,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-12-15 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2009-12-01 Sold (Public Records) $10,000 Public Records
  • 2009-12-01 Sold (Public Records) $10,000 Public Records
  • 2009-04-20 Listed $19,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-04-20 Listed $19,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+5.6%/yr

Latest (2026): $388 · +10.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…