CashFlowRE
Sign in Sign up
3002 6th Ave E
F Composite 31.64
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +7.4/30.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • DSCR +1.6/10.0
  • Appreciation +0.0/10.0

$199,900

3002 6th Ave E · Hibbing, MN 55746
3 bd · 2.0 ba · 1,350 sqft · SingleFamily public records · 12 Days on market
Built 1953 9,583 sqft lot

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

Listing remarks MLS

ONE LEVEL home, well maintained, on a beautiful corner lot. The interior of the home features one leveling living with 3 bedrooms on one side of the home and an oversized 4th bedroom with ensuite bathroom on the other. The home also features two bathrooms, natural hardwood floors in bedrooms, windows that allow natural light in all rooms, natural gas furnace, larger eat-in kitchen, ceiling fans in bedrooms, new dryer and microwave. The exterior of the home features maintenance free steel siding, a large front and back yard with fire pit, off street parking along with a single stall garage. Schedule your personal tour today!

Key facts

  • Oversized bedroom
  • Fire pit
  • Ensuite bathroom

Tags

CORNER LOTOVERSIZED BEDROOMENSUITE BATHROOMNATURAL HARDWOOD FLOORSMAINTENANCE FREE STEEL SIDINGFIRE PIT

Property features AI

Finance

  • Financial info: FHA mortgage type noted

Exterior

  • Parking: Gravel parking; 1-car garage (24 x 16)
  • Utilities: City water (connected); City sewer (connected); 100 Amp electric service; Natural gas; Electric service by Hibbing Public Utilities
  • Home design: Residential single-story home; Main/entry level: one level
  • Construction: Frame construction; Asphalt roof (age 8 years or less); Foundation dimensions approximately 53.8 x 25.8
  • Exterior features: Corner lot; No fencing; No pool; City street frontage; Publicly maintained road

Interior

  • Kitchen: Range; Microwave; Refrigerator; Freezer; Kitchen window
  • Bedrooms: 4 bedrooms (all on the main level)
  • Bathrooms: Main floor full bathroom; Main floor 3/4 bathroom
  • Heating & cooling: Baseboard heating; Hot water heating; Wall air conditioning unit(s)
  • Interior features: Ceiling fans; Eat-in kitchen; Main floor primary bedroom; All living facilities on one level; Main floor bedroom; Main floor laundry; Crawl space basement
  • Laundry & utility: Washer; Dryer; Main level laundry; Gas water heater

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 3-bed/2.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-255 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $163k (18.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $143k (28.7% below list).
  • Recommended offer: $143k (28.7% below list) — sets the bar for 1% rule.
  • Cap rate 4.8% vs local median 6.9% in Hibbing — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 79/100 on livability (#103 in MN, #2,307 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • Hibbing Public School District (town): math 43% / reading 54% proficiency, ranked #150 of 301 in MN (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Lincoln Elementary (math 50% / reading 56%, grade C, #361 of 857 statewide, top 42%, 622 students, 52% FRL); Hibbing High (math 33% / reading 52%, grade F, #215 of 471 statewide, top 46%, 993 students, 37% FRL).
  • Market conditions: 99 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 639 units permitted in St. Louis County in 2024 (338 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($56k/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.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 11y 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 $160k; 25% 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.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $142,551 (28.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1953 — 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. Schools are A-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?
  5. 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?
  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
0.71%
Cap rate
4.76%
Cash-on-cash
-5.47%
DSCR
0.76
GRM
11.7

CMA / ARV

ARV (on-the-fly)
$126,900
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2527 4th Ave Ave E 0.41mi 4/2.0 (+1) 1,369 (+1%) 4mo $114,000 $83 70
2919 W 2nd Ave 0.41mi 3/1.5 1,334 (-1%) 8mo $120,000 $90 70
3027 8th Avenue Ave E 0.12mi 3/2.0 1,533 (+14%) 4mo $143,100 $93 68
2530 E 2nd Ave 0.45mi 3/1.2 1,285 (-5%) 3mo $150,400 $117 65
2523 4th Avenue East Ave 0.42mi 3/3.0 1,395 (+3%) 8mo $95,000 $68 64
3001 3rd Ave W 0.47mi 3/1.0 1,440 (+7%) 1mo $165,000 $115 63
3406 Outer Dr 0.26mi 2/1.8 (-1) 1,512 (+12%) 2mo $149,000 $99 60
207 E 37th St 0.56mi 3/1.5 1,440 (+7%) 1mo $163,000 $113 60
3001 3rd Ave Ave E 0.22mi 4/1.0 (+1) 1,497 (+11%) 4mo $115,000 $77 59
507 E 38th St 0.68mi 2/2.0 (-1) 1,296 (-4%) 2mo $138,000 $106 55
3418 3rd Ave. Ave W 0.55mi 3/1.2 1,440 (+7%) 8mo $135,000 $94 54
2319 W 3rd Ave 0.72mi 2/1.5 (-1) 1,449 (+7%) 8mo $135,000 $93 40

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-25.6%
Equity multiple
0.13×
Total profit
$-48,632
Equity at exit
$29,806
10-year hold
IRR
-22.0%
Equity multiple
-0.13×
Total profit
$-63,199
Equity at exit
$17,284

Cash invested: $55,972 (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 55746

Home prices YoY
-18.7%
Active inventory
99
Price-to-rent
11.7×

Monthly cashflow live

Estimated rent
$1,426 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax est. 1.5%
$250 /mo · $2,998/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$299
Net cashflow
$-255

Break-even live

Break-even rent $1,749
Max offer price $162,956
Occupancy floor

Sensitivity live

Price -10% $-117 -5% $-186 +0% $-255 +5% $-324 +10% $-393
Rent -10% $-368 -5% $-312 +0% $-255 +5% $-199 +10% $-143
Rate -1.0pp $-155 -0.5pp $-204 base $-255 +0.5pp $-307 +1.0pp $-360

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
$49,975
Closing costs
$5,997
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1606 E 29th St Hibbing, MN 2.0 1.0 1000 $1,160 $1.16 15d 1 0.82mi
1605 E 29th St Hibbing, MN 2.0 1.0 1000 $1,160 $1.16 45d 1 0.82mi
1627 E 29th St Hibbing, MN 3.0 1.0 1200 $1,535 $1.28 45d 1 0.86mi
1643 E 29th St Hibbing, MN 2.0 1.0 1000 $1,160 $1.16 15d 1 0.87mi
100 Southview Dr Hibbing, MN 1.0–3.0 1.0 833 $1,072 $1.29 15d 1 1.18mi

Listing history 12 events

  1. 2026-06-01
    listing id $199,900 Pending 12 DOM
  2. 2026-04-22
    status Pending 631-char remark
    Show marketing remark (631 chars)

    ONE LEVEL home, well maintained, on a beautiful corner lot. The interior of the home features one leveling living with 3 bedrooms on one side of the home and an oversized 4th bedroom with ensuite bathroom on the other. The home also features two bathrooms, natural hardwood floors in bedrooms, windows that allow natural light in all rooms, natural gas furnace, larger eat-in kitchen, ceiling fans in bedrooms, new dryer and microwave. The exterior of the home features maintenance free steel siding, a large front and back yard with fire pit, off street parking along with a single stall garage. Schedule your personal tour today!

  3. 2026-04-22
    status Pending
    Show marketing remark (631 chars)

    ONE LEVEL home, well maintained, on a beautiful corner lot. The interior of the home features one leveling living with 3 bedrooms on one side of the home and an oversized 4th bedroom with ensuite bathroom on the other. The home also features two bathrooms, natural hardwood floors in bedrooms, windows that allow natural light in all rooms, natural gas furnace, larger eat-in kitchen, ceiling fans in bedrooms, new dryer and microwave. The exterior of the home features maintenance free steel siding, a large front and back yard with fire pit, off street parking along with a single stall garage. Schedule your personal tour today!

  4. 2026-04-09
    listed $199,900 Active 631-char remark
    Show marketing remark (631 chars)

    ONE LEVEL home, well maintained, on a beautiful corner lot. The interior of the home features one leveling living with 3 bedrooms on one side of the home and an oversized 4th bedroom with ensuite bathroom on the other. The home also features two bathrooms, natural hardwood floors in bedrooms, windows that allow natural light in all rooms, natural gas furnace, larger eat-in kitchen, ceiling fans in bedrooms, new dryer and microwave. The exterior of the home features maintenance free steel siding, a large front and back yard with fire pit, off street parking along with a single stall garage. Schedule your personal tour today!

  5. 2026-04-09
    listed $199,900 Active
    Show marketing remark (631 chars)

    ONE LEVEL home, well maintained, on a beautiful corner lot. The interior of the home features one leveling living with 3 bedrooms on one side of the home and an oversized 4th bedroom with ensuite bathroom on the other. The home also features two bathrooms, natural hardwood floors in bedrooms, windows that allow natural light in all rooms, natural gas furnace, larger eat-in kitchen, ceiling fans in bedrooms, new dryer and microwave. The exterior of the home features maintenance free steel siding, a large front and back yard with fire pit, off street parking along with a single stall garage. Schedule your personal tour today!

  6. 2024-07-16
    soldstatus $159,900
  7. 2024-06-27
    soldstatus $159,900 Closed 348-char remark
    Show marketing remark (348 chars)

    Excellent one level home with a huge yard on a beautiful corner lot! 3 bedrooms / 1.75 bathrooms / Oversized 1.5 stall garage / Natural gas heat / Maintenance free steel siding / Hardwood floors / Tons of updates throughout including newer singles, kitchen & bathroom remodeling, and more - - see updates list. Main floor living at it's best!

  8. 2024-05-18
    status Pending 348-char remark
    Show marketing remark (348 chars)

    Excellent one level home with a huge yard on a beautiful corner lot! 3 bedrooms / 1.75 bathrooms / Oversized 1.5 stall garage / Natural gas heat / Maintenance free steel siding / Hardwood floors / Tons of updates throughout including newer singles, kitchen & bathroom remodeling, and more - - see updates list. Main floor living at it's best!

  9. 2024-05-15
    listed $159,900 Active 348-char remark
    Show marketing remark (348 chars)

    Excellent one level home with a huge yard on a beautiful corner lot! 3 bedrooms / 1.75 bathrooms / Oversized 1.5 stall garage / Natural gas heat / Maintenance free steel siding / Hardwood floors / Tons of updates throughout including newer singles, kitchen & bathroom remodeling, and more - - see updates list. Main floor living at it's best!

  10. 2016-02-01
    soldstatus $75,000
  11. 2015-12-18
    soldstatus $75,000
  12. 2015-07-31
    listed $79,900

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 1/10 Low 7 d/yr ≥90°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 1 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
$17,106
− Mortgage interest
−$11,198
− Property taxes
−$2,998
− Insurance
−$1,000
− Repairs & maintenance
−$1,368
− Management
−$1,368
− Depreciation
−$5,815
Taxable loss
−$6,642
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,594
After-tax cash flow
$-1,470/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
Hibbing Public School District
NCES district ID
2713980
Math proficiency
43% ▼ -14.00%
Reading proficiency
54% ▼ -13.00%
Median HH income
$41,666
Composite
40.7/100
National rank
#3667
State rank
#150 of 301 in MN

Livability — Hibbing

Score
79/100
State rank
#103
US rank
#2307

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hibbing, MN
County
Saint Louis County · 115,152 people
City population
16,730
Metro
Duluth, MN-WI
Population (ZIP)
16,730
Household income
$55,823
Rent vs Own
27.9% rent · 72.1% own
Severe rent burden
623.0

Population outlook (St. Louis County) Hauer SSP2

Today (2025)
202,411 people
By 2030
203,234 · +0.4%
By 2040
202,520 · +0.1%
By 2050
200,853 · -0.8%
By 2075
200,943 · -0.7%
By 2100
192,058 · -5.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (93%)
Race & ethnicity
White 93% Two or more races 4% Black 2% Hispanic / Latino 2%
Common ancestry
Portuguese 10% Lithuanian 2% Romanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · St. Louis

2024 margin
D (+13.7) · D 55.9% · R 42.2% · Other 1.8%
2008→2024 swing
-18.8pp toward R · 2008: 32.5pp · 2024: 13.7pp
All cycles
2024: D+13.7 2020: D+15.6 2016: D+11.8 2012: D+29.6 2008: D+32.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -50.85%
Current HPI
220.7198
Rent YoY
Metro
Duluth, MN-WI
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+150.2% since first listed
11 events — show timeline
  • 2026-04-22 Pending RAOR
  • 2026-04-22 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-09 Listed $199,900 RAOR
  • 2026-04-09 Listed $199,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-07-16 Sold (Public Records) $159,900 Public Records
  • 2024-06-27 Sold (MLS) $159,900 RAOR
  • 2024-05-18 Pending RAOR
  • 2024-05-15 Listed $159,900 RAOR
  • 2016-02-01 Sold (Public Records) $75,000 Public Records
  • 2015-12-18 Sold (MLS) $75,000 RAOR
  • 2015-07-31 Listed $79,900 RAOR

Property tax history

-8.5%/yr

Latest (2025): $372 · -38.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…