CashFlowRE
Sign in Sign up
2626 6th Ave E
B Composite 70.52
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$49,900

2626 6th Ave E · Hibbing, MN 55746
3 bd · 2.0 ba · 1,932 sqft · Other public records · 34 Days on market
Built 1925 9,365 sqft lot $26/sqft · 67% below area ↓ 58% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Two story 3 bedroom 2 bath stucco sided home on three City lots with detached 2+ stall 46x34 garage with attached workshop/office area Plus Morton style 40x24 pole building. Was used as a single family home but could be renovated back to a Duplex as there are kitchens, living rooms, bedrooms and bath on both main and upper levels. This home needs work but has potential for the right buyer.

Key facts

  • 9,365 sq ft lot
  • 7 garage spots
  • Built 1925

Property features AI

Exterior

  • Parking: Multiple garages with a total of 7 garage spaces; Garage dimensions: 40 x 24 and 46 x 34
  • Utilities: City water (connected); City sewer (connected); 200+ amp electrical service; Natural gas
  • Home design: Residential property; Two levels; Entry on main level
  • Construction: Asphalt roof; Block foundation; Foundation area approximately 996
  • Exterior features: Stucco exterior; Pole building on the property; City street frontage (125 x 75 lot)

Interior

  • Kitchen: Two kitchens (main level and upper level)
  • Bedrooms: Three bedrooms (main and upper levels; second and third bedrooms on the upper level)
  • Flooring: Hardwood floors
  • Bathrooms: Two 3/4 bathrooms (one on main floor, one on upper level)
  • Heating & cooling: Hot water heating; No central air
  • Interior features: Full, unfinished basement; Hardwood floors

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 other listed at $50k.

Deal economics

  • At list price, monthly cash flow is $965 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 29.5% vs local median 6.4% in Hibbing — 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 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.
  • Market conditions: 96 active listings in the ZIP; 639 units permitted in St. Louis County in 2024 (338 in 5+ unit buildings).
  • This rent runs 36% 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 $345 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 8y 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 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $48,403 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 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 1925 — 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. 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
3.32%
Cap rate
29.49%
Cash-on-cash
82.86%
DSCR
4.69
GRM
2.5

CMA / ARV

ARV (median comp)
$157,700
List price
$49,900
Delta
-68.36%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
83.2%
Equity multiple
4.82×
Total profit
$53,387
Equity at exit
$7,440
10-year hold
IRR
86.5%
Equity multiple
10.00×
Total profit
$125,714
Equity at exit
$4,314

Cash invested: $13,972 (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
96
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,658 medium interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $748/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$965

Break-even live

Break-even rent $437
Max offer price $49,900
Occupancy floor 37%

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
$12,475
Closing costs
$1,497
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 28 events

  1. 2026-06-17
    status $49,900 Pending 34 DOM
  2. 2026-06-16
    days on market $49,900 Active 34 DOM
    Show marketing remark (392 chars)

    Two story 3 bedroom 2 bath stucco sided home on three City lots with detached 2+ stall 46x34 garage with attached workshop/office area Plus Morton style 40x24 pole building. Was used as a single family home but could be renovated back to a Duplex as there are kitchens, living rooms, bedrooms and bath on both main and upper levels. This home needs work but has potential for the right buyer.

  3. 2026-06-15
    days on market $49,900 Active 33 DOM
  4. 2026-06-14
    days on market $49,900 Active 31 DOM
  5. 2026-06-13
    days on market $49,900 Active 30 DOM
  6. 2026-06-10
    days on market $49,900 Active 28 DOM
  7. 2026-06-09
    days on market $49,900 Active 27 DOM
  8. 2026-06-08
    days on market $49,900 Active 26 DOM
  9. 2026-06-07
    days on market $49,900 Active 25 DOM
  10. 2026-06-05
    days on market $49,900 Active 22 DOM
  11. 2026-06-03
    days on market $49,900 Active 21 DOM
  12. 2026-06-02
    days on market $49,900 Active 20 DOM
  13. 2026-06-01
    days on market $49,900 Active 19 DOM
  14. 2026-05-31
    days on market $49,900 Active 18 DOM
  15. 2026-05-30
    days on market $49,900 Active 17 DOM
  16. 2026-05-13
    status Pending 392-char remark
    Show marketing remark (392 chars)

    Two story 3 bedroom 2 bath stucco sided home on three City lots with detached 2+ stall 46x34 garage with attached workshop/office area Plus Morton style 40x24 pole building. Was used as a single family home but could be renovated back to a Duplex as there are kitchens, living rooms, bedrooms and bath on both main and upper levels. This home needs work but has potential for the right buyer.

  17. 2026-05-13
    status Pending 392-char remark
    Show marketing remark (392 chars)

    Two story 3 bedroom 2 bath stucco sided home on three City lots with detached 2+ stall 46x34 garage with attached workshop/office area Plus Morton style 40x24 pole building. Was used as a single family home but could be renovated back to a Duplex as there are kitchens, living rooms, bedrooms and bath on both main and upper levels. This home needs work but has potential for the right buyer.

  18. 2026-05-06
    listed $49,900 Active 392-char remark
    Show marketing remark (392 chars)

    Two story 3 bedroom 2 bath stucco sided home on three City lots with detached 2+ stall 46x34 garage with attached workshop/office area Plus Morton style 40x24 pole building. Was used as a single family home but could be renovated back to a Duplex as there are kitchens, living rooms, bedrooms and bath on both main and upper levels. This home needs work but has potential for the right buyer.

  19. 2026-05-06
    listed $49,900 Active 392-char remark
    Show marketing remark (392 chars)

    Two story 3 bedroom 2 bath stucco sided home on three City lots with detached 2+ stall 46x34 garage with attached workshop/office area Plus Morton style 40x24 pole building. Was used as a single family home but could be renovated back to a Duplex as there are kitchens, living rooms, bedrooms and bath on both main and upper levels. This home needs work but has potential for the right buyer.

  20. 2019-01-22
    soldstatus $87,000
  21. 2019-01-18
    soldstatus $87,000
    Show marketing remark (500 chars)

    Nicely finished and beautifully maintained home on 3 city lots with tons of garage space! 3 BR / 3 BA / 2+ stall finished & insulated garage with workshop/office (46x34) / Additional 40x24 Morton building / New roof, hardwood flooring, and many windows / Finished basement - old carpet already removed and ready for new! Original family owner -passed through 2 generations! Currently being used as a single family home, but easily converted to a duplex with upper level kitchen and living area!

  22. 2018-10-08
    listed $89,900
    Show marketing remark (500 chars)

    Nicely finished and beautifully maintained home on 3 city lots with tons of garage space! 3 BR / 3 BA / 2+ stall finished & insulated garage with workshop/office (46x34) / Additional 40x24 Morton building / New roof, hardwood flooring, and many windows / Finished basement - old carpet already removed and ready for new! Original family owner -passed through 2 generations! Currently being used as a single family home, but easily converted to a duplex with upper level kitchen and living area!

  23. 2018-10-06
    historical
  24. 2018-09-28
    price $94,900
  25. 2018-09-12
    price $97,500
  26. 2018-07-14
    price $99,000
  27. 2018-06-04
    price $114,000
  28. 2018-04-17
    listed $119,000 Active

ⓘ 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
$19,893
− Mortgage interest
−$2,795
− Property taxes
−$748
− Insurance
−$250
− Repairs & maintenance
−$1,591
− Management
−$1,591
− Depreciation
−$1,452
Taxable income
$11,466
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,752
After-tax cash flow
$8,826/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

-58.1% since first listed
17 events — show timeline
  • 2026-06-16 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-06-16 Pending RAOR
  • 2026-05-19 Relisted RAOR
  • 2026-05-19 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-13 Pending RAOR
  • 2026-05-13 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-06 Listed $49,900 RAOR
  • 2026-05-06 Listed $49,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-01-22 Sold (Public Records) $87,000 Public Records
  • 2019-01-18 Sold (MLS) $87,000 RAOR
  • 2018-10-08 Listed $89,900 RAOR
  • 2018-10-06 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2018-09-28 Price Changed $94,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-09-12 Price Changed $97,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-07-14 Price Changed $99,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-06-04 Price Changed $114,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-04-17 Listed $119,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+9.3%/yr

Latest (2026): $2,584 · +13.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…