CashFlowRE
Sign in Sign up
1006 6th Ave NW
D Composite 40.85
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 +13.8/30.0
  • ARV discount +6.1/15.0
  • Rent growth +5.0/5.0
  • DSCR +4.2/10.0
  • Livability +4.0/5.0
  • 1% rule +2.9/10.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

1006 6th Ave NW · Austin, MN 55912
2 bd · 2.0 ba · 1,440 sqft · SingleFamily public records · 48 Days on market
Built 1907 6,098 sqft lot $111/sqft · 10% above area Est $155k · at est.

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

Listing remarks MLS

Super starter home or move up to this 3 bedroom two bath home with many recent updates in the kitchen and baths, plus new paint and carpet plus hardwood floors. Attached garage, permanent siding, a very nice affordable and comfortable home!

Key facts

  • Steel siding
  • Functional layout
  • Nice-sized yard

Tags

STEEL SIDINGHARDWOOD FLOORSFUNCTIONAL LAYOUTGENEROUSLY SIZED LIVING SPACESNICE-SIZED YARD

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; Two levels; Main level entry
  • Construction: Living area about 1,540 sq ft; Above-grade finished area 1,440; Below-grade finished area 100; Total building area 2,052; Foundation: block
  • Exterior features: Lot approximately 0.14 acres (45 x 135)

Interior

  • Bedrooms: 3 bedrooms
  • Bathrooms: 1 full bath; 1 three-quarter bath
  • Heating & cooling: Forced air heating; No central air
  • Interior features: Partial basement; Block foundation

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/2.0-bath single-family listed at $160k.

Deal economics

  • At list price, monthly cash flow is $13 ($159/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 $126k (21.3% below list).
  • Recommended offer: $126k (21.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.5% in Austin — 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 80/100 on livability (#77 in MN, #1,829 nationally) — a professional / high-income tenant draw. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, commute F.
  • Austin Public School District (town): math 24% / reading 34% proficiency, ranked #267 of 301 in MN (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+11.6%/yr); 191 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 53 units permitted in Mower County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y 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 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $125,883 (21.3% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 21% concession, seller financing, or rate buy-down credit?
  2. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.79%
Cap rate
6.39%
Cash-on-cash
0.36%
DSCR
1.02
GRM
10.6

CMA / ARV

ARV (median comp)
$155,167
List price
$160,000
Delta
3.11%
Verdict
FAIR
Comps
4 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1303 NW 10th St 0.38mi 2/2.0 1,403 (-3%) 22mo $164,900 $118 60

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
-10.9%
Equity multiple
0.59×
Total profit
$-18,487
Equity at exit
$23,857
10-year hold
IRR
3.8%
Equity multiple
1.34×
Total profit
$15,035
Equity at exit
$13,834

Cash invested: $44,800 (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 55912

Home prices YoY
-34.4%
Rents YoY
11.6%
Active inventory
191
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$1,259 medium interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$76 /mo · $906/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$13

Break-even live

Break-even rent $1,242
Max offer price $160,000
Occupancy floor 94%

Sensitivity live

Price -10% $104 -5% $59 +0% $13 +5% $-32 +10% $-77
Rent -10% $-86 -5% $-36 +0% $13 +5% $63 +10% $113
Rate -1.0pp $94 -0.5pp $54 base $13 +0.5pp $-28 +1.0pp $-70

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
$40,000
Closing costs
$4,800
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.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
609 11th St NW Austin, MN 2.0 2.0 925 $1,300 $1.41 44d 1 0.10mi
704 1st Dr NW Austin, MN 3.0 1.0–2.0 981 $2,082 $2.12 44d 96 0.55mi
202 11th Ave NW Unit 602 Austin, MN 2.0 1.0 1000 $950 $0.95 44d 1 0.65mi
1204 1st Ave NE Austin, MN 3.0 2.0 1200 $1,600 $1.33 44d 1 1.48mi

Listing history 27 events

  1. 2026-06-21
    days on market $160,000 Active 48 DOM
  2. 2026-06-19
    days on market $160,000 Active 46 DOM
  3. 2026-06-18
    days on market $160,000 Active 45 DOM
  4. 2026-06-17
    days on market $160,000 Active 44 DOM
  5. 2026-06-16
    days on market $160,000 Active 43 DOM
  6. 2026-06-15
    days on market $160,000 Active 42 DOM
  7. 2026-06-14
    days on market $160,000 Active 40 DOM
  8. 2026-06-12
    days on market $160,000 Active 39 DOM
  9. 2026-06-09
    days on market $160,000 Active 36 DOM
  10. 2026-06-08
    days on market $160,000 Active 35 DOM
  11. 2026-06-07
    days on market $160,000 Active 34 DOM
  12. 2026-06-05
    days on market $160,000 Active 31 DOM
  13. 2026-06-02
    days on market $160,000 Active 29 DOM
  14. 2026-06-01
    days on market $160,000 Active 28 DOM
  15. 2026-05-31
    days on market $160,000 Active 27 DOM
  16. 2026-05-30
    days on market $160,000 Active 26 DOM
  17. 2026-05-04
    listed $165,000 Active 331-char remark
  18. 2022-08-30
    soldstatus $150,000
  19. 2022-08-05
    soldstatus $150,000 Sold 242-char remark
    Show marketing remark (242 chars)

    Super starter home or move up to this 3 bedroom two bath home with many recent updates in the kitchen and baths, plus new paint and carpet plus hardwood floors. Attached garage, permanent siding, a very nice affordable and comfortable home!

  20. 2022-05-24
    status Pending 242-char remark
    Show marketing remark (242 chars)

    Super starter home or move up to this 3 bedroom two bath home with many recent updates in the kitchen and baths, plus new paint and carpet plus hardwood floors. Attached garage, permanent siding, a very nice affordable and comfortable home!

  21. 2022-05-20
    historical Contingent - Inspection 242-char remark
    Show marketing remark (242 chars)

    Super starter home or move up to this 3 bedroom two bath home with many recent updates in the kitchen and baths, plus new paint and carpet plus hardwood floors. Attached garage, permanent siding, a very nice affordable and comfortable home!

  22. 2022-05-18
    listed $139,900 Active 242-char remark
    Show marketing remark (242 chars)

    Super starter home or move up to this 3 bedroom two bath home with many recent updates in the kitchen and baths, plus new paint and carpet plus hardwood floors. Attached garage, permanent siding, a very nice affordable and comfortable home!

  23. 2018-12-10
    historical
  24. 2008-10-16
    listed $52,000
  25. 2005-08-30
    listed $52,900
  26. 1998-11-27
    soldstatus $34,000
  27. 1998-11-27
    soldstatus $31,000

ⓘ 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
$906 · $76/mo
Projected year-2 tax
$1,349 · $112/mo
Expected delta
+$443/yr (+$37/mo · 48.9%)

ⓘ 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 1/10 Low 7 d/yr ≥98°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
$15,106
− Mortgage interest
−$8,962
− Property taxes
−$906
− Insurance
−$800
− Repairs & maintenance
−$1,208
− Management
−$1,208
− Depreciation
−$4,655
Taxable loss
−$2,634
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$632
After-tax cash flow
$791/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
Austin Public School District
NCES district ID
2703450
Math proficiency
24% ▼ -12.00%
Reading proficiency
34% ▼ -9.00%
Median HH income
$43,818
Composite
24.75/100
National rank
#7604
State rank
#267 of 301 in MN

Livability — Austin

Score
80/100
State rank
#77
US rank
#1829

Category grades

Amenities A- Commute F 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
Austin, MN
County
Mower County · 29,632 people
City population
29,632
Metro
Austin, MN
Population (ZIP)
29,632
Household income
$70,177
Rent vs Own
26.0% rent · 74.0% own
Severe rent burden
759.0

Population outlook (Mower County) Hauer SSP2

Today (2025)
39,967 people
By 2030
40,204 · +0.6%
By 2040
40,509 · +1.4%
By 2050
40,841 · +2.2%
By 2075
42,029 · +5.2%
By 2100
42,272 · +5.8%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 16% Asian 8% Two or more races 7% Black 5%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Portuguese 16% Lithuanian 2% Iranian 2%
Foreign-born
15% · Canada, Philippines, China
Languages at home
76% English-only · Spanish 14% Other Asian/Pacific 5% German/W. Germanic 1%

Political lean MEDSL · Mower

2024 margin
R (+10.5) · D 43.9% · R 54.4% · Other 1.7%
2008→2024 swing
-34.1pp toward R · 2008: 23.6pp · 2024: -10.5pp
All cycles
2024: R+10.5 2020: R+5.8 2016: R+7.8 2012: D+22.7 2008: D+23.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -142.60%
Current HPI
271.4199
Rent YoY
▲ 11.62%
Metro
Austin, MN
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+370.6% since first listed
12 events — show timeline
  • 2026-05-22 Price Changed $160,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-04 Listed $165,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-08-30 Sold (Public Records) $150,000 Public Records
  • 2022-08-05 Sold (MLS) $150,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-05-24 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2022-05-20 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2022-05-18 Listed $139,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-12-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-10-16 Listed $52,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2005-08-30 Listed $52,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1998-11-27 Sold (Public Records) $31,000 Public Records
  • 1998-11-27 Sold (Public Records) $34,000 Public Records

Property tax history

+1.5%/yr

Latest (2025): $906 · +10.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…