Back to Greater Minnesota

111 Coleman Ave

Duplex · 2 units: 3 bed / 2 bath and 2 bed / 2 bath · 1,170 sq ft

Montevideo, MN · View the listing ↗

Cash flows

Photos courtesy of Hughes Real Estate and Auction Service LLC - Broker, via Realtor.com.

Asking price
$139,000
2 units · $70K per unit
Monthly cash flow
$393
at 20% down, 7%
Estimated rent
$2,250/mo
high confidence
Break-even price
$212,752
where cash flow hits $0

Adjust the numbers See the full breakdown

First look

This is a former single-family converted to a duplex, asking $139K in a small market, and our model shows about $393/mo cash flow and a 9.8% cap at ask. That looks decent, but it rests on our rent estimates and unverified taxes, since no county parcel matched. The listing gives no rents, so get the rent roll and leases first. The split heat is the big operating question: the upper unit runs on electric baseboard, which is costly for whoever pays it. Photos show dated kitchens, a tired bathroom and signs of moisture, so budget for work. At 90 days on market, it is worth a showing if the real rents come close to our estimates.

Things to consider

  1. No rents are stated Our cash flow depends on estimated rents of about $1,225 and $1,025. Real rents could be lower in a small market.
  2. Taxes and unit count are unverified No county parcel match means tax bills and legal unit status are unknown. Taxes could change cash flow noticeably.
  3. Split heating affects who pays what Gas furnace downstairs and electric baseboard upstairs means separate bills. Separate meters help, but baseboard heat can hurt upstairs demand.Listing says: “The main floor is heated by a gas furnace.”
  4. Interiors look dated with possible moisture Original-looking kitchens and a stained bath wall mean near-term repair spend and possible higher turnover costs.From photo 8
  5. Shared garage and driveway The parking setup depends on the neighbor and may limit tenant appeal or cause disputes.Listing says: “shares driveway with neighbor (owner has separated parking area for tenant convenience)”
  6. Long time on market gives room to negotiate 90 days suggests the seller may accept a lower offer, which would improve returns.

From the photos

Listing photo 1
1 of 7Check

Exterior shows older vinyl or aluminum-type siding and a shingle roof that appears serviceable; the house shows two side meters and a window AC unit on the side wall

Listing photo 6
2 of 7Concern

Kitchen has dated laminate counters, older white cabinets and tile floor; the cabinets look worn

Listing photo 2
3 of 7Plus

Living room has newer-looking vinyl plank flooring, which is a low-cost and durable update

Listing photo 8
4 of 7Concern

Bathroom shows dark staining or mildew on the wall near the baseboard and a worn baseboard; check for moisture

Listing photo 10
5 of 7Check

Second kitchen in the upper unit has older oak-style cabinets, an electric range and a wall-mounted unit near the ceiling, which appears to be heating or AC

Listing photo 7
6 of 7Concern

A utility area holds a fridge beside a shower stall, suggesting an awkward layout; the walls near the floor appear dark or stained

Listing photo 1
7 of 7Check

No photos of the furnace, water heater, electrical panel, basement, roof close-up or the garage

Based on 10 of the listing photos. Photos can hide as much as they show; an inspection is the real answer.

Condition and repairs

  • doneElectrical breakers updated, separate meters added, hard-wired smoke detectors installedListing says: Mytling Electric updated the electrical breakers, added separate meters for each units and installed hard-wired smoke detectors in the units.
  • neededAir conditioning unit unused by seller, working condition unverifiedListing says: The air conditioning unit has not been used since seller has owned the property (seller does not verify its working condition).

AI-assisted first read of the listing description and photos (Claude), checked against public records. Every rent and repair above quotes the listing; verify with the agent, leases and an inspection.

The numbers

Down payment %
Offer $
Management
Interest rate %
Edit rents, costs and assumptions

Default: 20% down (no PMI), offer at asking, self-managed, 7.00% for 30 years, buyer pays closing costs (3%).

The deal

Price
$139,000
Cash to close
$31,970
Price per unit
$69,500
GRM
5.1

Each month

Cash flow
$393/mo
Cash-on-cash
14.7%
Cap rate
9.8%
DSCR
1.53×

Break-even

Price that breaks even
$212,752
Rent that breaks even
$1,740/mo

Long run

Year 30: property vs stocks
$1.18M vs $243K
Cash flow turns positive
year 1

Monthly

Monthly breakdown

Rent$2,250
Vacancy (6%)−$135
Collected$2,115
Property tax Listing−$178
Insurance Estimate−$192
Water, sewer, trash Estimate−$170
Lawn care ($120 × 6 mo ÷ 12)−$60
Repairs (8% of rent)−$180
Capital reserve (9% of rent)−$202
Net operating income$1,132
Mortgage (principal + interest)−$740
Cash flow$393
Principal paid down (equity, not cash)$94

Cash flow each year

Rents +3%/yr, costs +3.5%/yr. Red bars are months you'd cover out of pocket.

30 years

How those totals add up

If you buy this building$1,184,650
Your equity when you sell
$317,146

Sells for $337,389 (value up 3% a year), minus 6% selling cost ($20,243). Rent paid down $111,200 of loan.

Rental profits, invested at 7%
$867,504

$350,985 of cash flow over 30 years, plus what it earned invested.

Same money in stocks$243,364
Cash to close, invested at 7%
$243,364

$31,970 put into an index fund instead of the down payment and closing costs.

The building comes out $941,286 ahead after 30 years.

Future dollars. At 3% inflation, divide year-30 figures by about 2.4 for today's buying power. Rental profits are assumed invested, not spent.

30 years: this property vs. the same money in stocks

This propertyStocks at 7%

Year 30 (loan paid off): property $1.18M, stocks $243K. The property wins.

Comparable rentals

Nearby rentals RentCast matched to each unit type, as of 2026-10-06. The estimate above is RentCast's, weighted toward the closest matches.

3 bed / 2 bath estimate $1,225/mo · range $1,000–$1,450

AddressRentBd / BaSq ftDistanceListedMatch
2101 E Sheridan Ave, Montevideo 56265 off market $1,185 3 / 2 1,675 1.3 mi 2026-02-27 91%
924 Tanglewood Dr, Montevideo 56265 off market $1,275 3 / 2 1,686 1.3 mi 2026-05-15 91%
1702 E Lincoln Ave, Montevideo 56265 $1,250 2 / 1 1,132 1.1 mi 2024-12-16 83%
1204 Benson Rd, Montevideo 56265 $900 3 / 2 1,216 1.5 mi 2025-01-03 83%
110 N 17th St, Montevideo 56265 $1,336 2 / 1 935 1.1 mi 2026-06-09 79%
415 N 9th St, Montevideo 56265 off market $1,530 3 / 1 — 0.9 mi 2026-09-16 74%
1708 E Lincoln Ave, Apt 6, Montevideo 56265 off market $1,350 3 / 1.5 1,767 1.1 mi 2025-12-18 74%
1706 E Lincoln Ave, Apt 2, Montevideo 56265 off market $1,350 3 / 1.5 1,767 1.1 mi 2025-10-23 74%
1706 E Lincoln Ave, Apt 3, Montevideo 56265 off market $1,350 3 / 1.5 1,767 1.1 mi 2025-12-18 74%
207 N 1st St, Apt 205, Montevideo 56265 $675 0 / 1 — 0.7 mi 2026-10-06 69%

2 bed / 2 bath estimate $1,025/mo · range $725–$1,300

AddressRentBd / BaSq ftDistanceListedMatch
1702 E Lincoln Ave, Montevideo 56265 $1,250 2 / 1 1,132 1.1 mi 2024-12-16 93%
110 N 17th St, Montevideo 56265 $1,336 2 / 1 935 1.1 mi 2026-06-09 89%
2101 E Sheridan Ave, Montevideo 56265 off market $1,185 3 / 2 1,675 1.3 mi 2026-02-27 81%
924 Tanglewood Dr, Montevideo 56265 off market $1,275 3 / 2 1,686 1.3 mi 2026-05-15 81%
1418 Black Oak Ave, Montevideo 56265 off market $690 1 / 1 — 1.1 mi 2026-07-12 78%
101 Miawakon Ave, Montevideo 56265 $625 1 / 1 — 1.2 mi 2025-12-13 78%
105 Miawakon Ave, Montevideo 56265 off market $625 1 / 1 — 1.2 mi 2026-01-14 78%
1001 Highland Rdg, Apt 7, Watson 56295 off market $765 2 / 1 800 6.6 mi 2026-06-15 78%
1001 Highland Rdg, Apt 5, Watson 56295 off market $765 2 / 1 800 6.6 mi 2026-06-04 78%
1709 E Sheridan Ave, Apt 30, Montevideo 56265 off market $1,336 2 / 1 1,050 1.1 mi 2026-03-30 77%

On the maps, this property and comparable rentals. Comparable rentals and rent estimate: RentCast. Rents are asking rents from listings; check them against the actual leases.

Red flags and opportunities

Watch for

  • mediumCouldn't match this address to a county parcel record, so taxes and unit count are unverified. Public record: County parcels: no match for 111 COLEMAN AVE
  • mediumShared garage wall and driveway with neighbor; tenant parking rights rely on an informal arrangement Listing says: The garage is attached to neighbor's garage and shares driveway with neighbor · AI review
  • mediumConverted from single-family; conversion permits and legal duplex status need to be confirmed Listing says: Formerly a single family home, current owner converted the home into a Duplex. · AI review
  • lowUpstairs unit uses electric baseboard heat, which is expensive and affects rentability Listing says: The upstairs unit is heated by electric baseboard heat. · AI review
  • lowListing beds/baths (14 bed / 4 bath) don't match the described 5 bedrooms; the data looks unreliable Based on: data: listing.beds · AI review

Opportunities

  • Long time on market: room to negotiate. Based on: Listing data: 90 days on market
  • Separate meters already installed, so tenants can pay their own electric Listing says: added separate meters for each units · AI review
  • City rental inspections already passed, which reduces compliance risk Listing says: The property has met all City of Montevideo rental inspections. · AI review
  • Unused basement could add storage or other value Listing says: The basement is currently used for storage. · AI review

Questions for the agent

  • What are the current rents, lease terms and move-in dates for each unit?
  • Who pays gas, electric, water and trash for each unit, and what were the last 12 months of bills?
  • Can I see the rental license and inspection paperwork, and the permits for the duplex conversion?
  • What is the written agreement on the shared driveway and garage wall?
  • What are the property taxes and any special assessments, and how old are the roof, furnace and water heater?
  • Why has it sat 90 days, and have there been price cuts or offers?

Bottom line

Cheap duplex that may cash flow on paper, but verify rents, taxes and conversion legality, and expect to spend on dated kitchens and baths. AI-assisted summary

What the records say

Where each number comes from

Property tax / yr Listinglisting, tax year 2026. The tax the listing states. If the seller lives there it may be at the lower homestead rate; an investor owner pays the non-homestead rate, often 20–40% more on the owner's unit.$2,140
Insurance / yr Estimateestimate. from units, square feet and age; get a quote$2,302
Water, sewer, trash / mo Estimateestimate. $85/unit/mo, owner-paid$170
Heat / mo Assumptionassumption. tenants pay heat; confirm with the agent$0
Lawn care / mo Assumptionassumption. $120/mo for 6 months, spread over 12; no snow removal$60
Repairs / capital reserve Rulerule. built 1905: +1 pt capital reserve8% / 9%

Price history Realtor.com

On the market since 2026-01-06 (272 days); last sold for $69,900 on 2011-03-29.

DateEventPrice
Listed$139,000
Removed$139,000
Listed$139,000
Sold public record$69,900

From the listing Listing

Listed asduplex up and down
Property tax, 2026$2,140
CountyChippewa
Parcel number703700180

As the listing states it (NorthstarMLS, via Realtor.com). We don't have county records here yet; check the tax, homestead status and special assessments with the county.

Crime, rental-license and vacant-building records are only available for St. Paul and Minneapolis so far. Check with Montevideo on rental licensing before you buy.