CashFlowRE
Sign in Sign up
6519 Polk St
B+ Composite 78.29
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.2/10.0
  • Livability +4.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,500

6519 Polk St · Duluth, MN 55807
1 bd · 1.0 ba · 824 sqft · SingleFamily public records · 35 Days on market
Built 1891 4,660 sqft lot $96/sqft · 48% below area Est $154k · 48% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Why rent when you can own! This affordable property features one bedroom, one full bath with laundry all on one level. Located on a large corner lot with off street parking, this home is just minutes from downtown and the mall area. Call to schedule your showing today!

Key facts

  • Off street parking
  • Corner lot
  • 4,660 sq ft lot

Tags

CORNER LOTOFF STREET PARKINGMINUTES FROM DOWNTOWNMINUTES FROM MALL AREA

Property features AI

Finance

  • Other: Lot approximately 0.107 acres (63 x 75)

Exterior

  • Parking: On-street parking available; Attached or detached garage with space for 1 car
  • Utilities: City water (connected); City sewer (connected); Natural gas service; Electric service by Minnesota Power
  • Home design: Residential property; Single-story (one level); Main entry on main level
  • Construction: Slab foundation
  • Exterior features: Metal exterior

Interior

  • Kitchen: Main-level kitchen
  • Bedrooms: 1 bedroom on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Forced air heating; No central air
  • Interior features: Main-floor living areas; No basement

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 $80k.

Deal economics

  • At list price, monthly cash flow is $512 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $80k).
  • Recommended offer: $77k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.0% vs local median 4.9% in Duluth — 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 82/100 on livability (#36 in MN, #1,060 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F.
  • Duluth Public School District (urban): math 44% / reading 55% proficiency, ranked #132 of 301 in MN (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 50 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 639 units permitted in St. Louis County in 2024 (338 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $550 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($77k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 18y 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 1891 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $77,115 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1891 — 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 B-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. 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
1.69%
Cap rate
14.03%
Cash-on-cash
27.62%
DSCR
2.23
GRM
4.9

CMA / ARV

ARV (median comp)
$153,879
List price
$79,500
Delta
-48.34%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6514 Polk St 0.03mi 2/1.5 (+1) 800 (-3%) 4mo $145,000 $181 83
6512 Raleigh St 0.12mi 2/1.0 (+1) 840 (+2%) 11mo $185,000 $220 77
417 S 69th Ave Ave W 0.40mi 2/1.0 (+1) 816 (-1%) 18mo $110,540 $135 60
113 S 65th Ave Ave W 0.06mi 2/1.0 (+1) 704 (-15%) 22mo $155,000 $220 50
522 S 71st Ave Ave W 0.54mi 2/1.5 (+1) 776 (-6%) 11mo $172,500 $222 49
22 N 59th Ave Ave W 0.47mi 2/1.0 (+1) 945 (+15%) 22mo $170,000 $180 30

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
21.7%
Equity multiple
1.89×
Total profit
$19,774
Equity at exit
$11,854
10-year hold
IRR
29.8%
Equity multiple
3.67×
Total profit
$59,324
Equity at exit
$6,874

Cash invested: $22,260 (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 55807

Active inventory
50
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$1,343 medium interval (Pro) →
Mortgage (P&I)
$417
Tax from tax record
$98 /mo · $1,180/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$512

Break-even live

Break-even rent $694
Max offer price $79,500
Occupancy floor 57%

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
$19,875
Closing costs
$2,385
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
509 N 53rd Ave W Duluth, MN 2.0 1.0 931 $1,250 $1.34 43d 1 0.96mi

Listing history 26 events

  1. 2026-06-13
    statusdays on market $79,500 Pending 35 DOM
  2. 2026-06-10
    days on market $79,500 Contingent - Inspection 33 DOM
    Show marketing remark (269 chars)

    Why rent when you can own! This affordable property features one bedroom, one full bath with laundry all on one level. Located on a large corner lot with off street parking, this home is just minutes from downtown and the mall area. Call to schedule your showing today!

  3. 2026-06-09
    days on market $79,500 Contingent - Inspection 32 DOM
  4. 2026-06-08
    days on market $79,500 Contingent - Inspection 31 DOM
  5. 2026-06-07
    days on market $79,500 Contingent - Inspection 30 DOM
  6. 2026-06-05
    days on market $79,500 Contingent - Inspection 27 DOM
  7. 2026-06-03
    days on market $79,500 Contingent - Inspection 26 DOM
  8. 2026-06-02
    days on market $79,500 Contingent - Inspection 25 DOM
  9. 2026-06-01
    days on market $79,500 Contingent - Inspection 24 DOM
  10. 2026-05-31
    days on market $79,500 Contingent - Inspection 23 DOM
  11. 2026-05-30
    days on market $79,500 Contingent - Inspection 22 DOM
  12. 2026-05-08
    listed $79,500 Active 269-char remark
    Show marketing remark (269 chars)

    Why rent when you can own! This affordable property features one bedroom, one full bath with laundry all on one level. Located on a large corner lot with off street parking, this home is just minutes from downtown and the mall area. Call to schedule your showing today!

  13. 2026-05-08
    listed $79,500 Active 269-char remark
    Show marketing remark (269 chars)

    Why rent when you can own! This affordable property features one bedroom, one full bath with laundry all on one level. Located on a large corner lot with off street parking, this home is just minutes from downtown and the mall area. Call to schedule your showing today!

  14. 2024-10-10
    soldstatus $58,000
  15. 2024-10-01
    soldstatus $58,000
    Show marketing remark (269 chars)

    Why rent when you can own! This affordable property features one bedroom, one full bath with laundry all on one level. Located on a large corner lot with off street parking, this home is just minutes from downtown and the mall area. Call to schedule your showing today!

  16. 2024-07-13
    listed $65,000
    Show marketing remark (269 chars)

    Why rent when you can own! This affordable property features one bedroom, one full bath with laundry all on one level. Located on a large corner lot with off street parking, this home is just minutes from downtown and the mall area. Call to schedule your showing today!

  17. 2014-08-12
    soldstatus $42,000
  18. 2011-01-06
    soldstatus $34,500
  19. 2010-11-11
    listed $34,900
  20. 2010-08-03
    listed $34,900
  21. 2010-06-28
    listed $34,900
  22. 2010-03-03
    listed $34,900
  23. 2009-11-10
    listed $34,900
  24. 2008-11-17
    listed $57,900
  25. 2004-12-27
    soldstatus $62,321
  26. 2001-11-15
    soldstatus $22,000

ⓘ 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
$1,180 · $98/mo
Projected year-2 tax
$1,180 · $98/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥91°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 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
$16,113
− Mortgage interest
−$4,453
− Property taxes
−$1,180
− Insurance
−$398
− Repairs & maintenance
−$1,289
− Management
−$1,289
− Depreciation
−$2,313
Taxable income
$5,192
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,246
After-tax cash flow
$4,903/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
Duluth Public School District
NCES district ID
2711040
Math proficiency
44% ▼ -10.00%
Reading proficiency
55% ▼ -6.00%
Median HH income
$45,692
Composite
41.92/100
National rank
#3360
State rank
#132 of 301 in MN

Livability — Duluth

Score
82/100
State rank
#36
US rank
#1060

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Duluth, MN
County
Saint Louis County · 115,152 people
City population
71,097
Metro
Duluth, MN-WI
Population (ZIP)
9,763
Household income
$62,067
Rent vs Own
28.4% rent · 71.6% own
Severe rent burden
407.0

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 (86%)
Race & ethnicity
White 86% Two or more races 8% Hispanic / Latino 4% Native American 1% Black 1%
Common ancestry
Portuguese 14% Romanian 6% Lithuanian 4%
Foreign-born
3% · Canada, South Korea
Languages at home
96% English-only · Spanish 2% Russian/Polish/Slavic 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
▼ -127.84%
Current HPI
212.6883
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

+218.2% since first listed
20 events — show timeline
  • 2026-06-12 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-06-12 Sold (MLS) $70,000 LSAR
  • 2026-06-12 Sold (MLS) $70,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-06-10 Pending LSAR
  • 2026-05-19 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-08 Listed $79,500 LSAR
  • 2026-05-08 Listed $79,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-10-10 Sold (Public Records) $58,000 Public Records
  • 2024-10-01 Sold (MLS) $58,000 LSAR
  • 2024-07-13 Listed $65,000 LSAR
  • 2014-08-12 Sold (Public Records) $42,000 Public Records
  • 2011-01-06 Sold (MLS) $34,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-11-11 Listed $34,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-08-03 Listed $34,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-06-28 Listed $34,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-03-03 Listed $34,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-11-10 Listed $34,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-11-17 Listed $57,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-12-27 Sold (Public Records) $62,321 Public Records
  • 2001-11-15 Sold (Public Records) $22,000 Public Records

Property tax history

+7.6%/yr

Latest (2026): $1,180 · +64.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…