CashFlowRE
Sign in Sign up
126 2nd St SW
D Composite 44.41
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 +15.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.8/10.0
  • 1% rule +4.2/10.0
  • Livability +3.7/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$154,900

126 2nd St SW · Chisholm, MN 55719
5 bd · 2.0 ba · 1,959 sqft · Other public records · 140 Days on market
Built 1920 5,967 sqft lot

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

Listing remarks MLS

Traditional- style family home in Chisholm! Quality built 2+ story/ 5 bed/2 bath brick home. Upon arrival you will be greeted by the charm of the covered front porch which enters into the main level. Main floor features include; Spacious living room, large sunroom, hardwood floors, large kitchen with eat- in dining & ensuite bedroom with walk-in shower! On the second floor, you’ll find 4 more bedrooms & another bathroom; equipped with a deep soaking tub. There’s a possibility of adding an ensuite or kitchenette as one of the bedrooms has existing plumbing. This property also has a bonus 3rd level!; that could easily be finished or used as storage, 3 stall detached garage; insulated with new electric service, a nice partially fenced yard & lots of recent "big ticket" updates on this property! Tons of potential to build equity or move in & make it your own! Compliant sewer lateral! Call for a tour

Key facts

  • Covered front porch
  • Ensuite bedroom
  • Spacious kitchen

Tags

COVERED FRONT PORCHEXPANSIVE LIVING ROOMBRIGHT AND AIRY SUNROOMHARDWOOD FLOORSSPACIOUS KITCHENENSUITE BEDROOM

Property features AI

Exterior

  • Parking: Detached or attached garage with 3 spaces; Garage dimensions approximately 24 x 32
  • Utilities: City water connected; City sewer connected; Natural gas; 200+ amp electrical service with circuit breakers; Electric service by Minnesota Power
  • Home design: Residential property; More than 2 stories; Main floor primary bedroom; Walk-up attic
  • Construction: Brick construction; Stone foundation; Roof age 8 years or less; Built with approximately 1,008 foundation area
  • Exterior features: Covered porch; Stone exterior accents; Partial privacy fencing; City street frontage (publicly maintained road); Balcony

Interior

  • Kitchen: Cooktop; Range; Dishwasher; Refrigerator
  • Bedrooms: 5 bedrooms total; Upper-level bedrooms (multiple); Main-level bedroom (primary)
  • Flooring: Hardwood floors
  • Bathrooms: Main floor 3/4 bath; Upper level full bath with walk-in shower stall
  • Heating & cooling: Forced air heating; No central air
  • Interior features: Ceiling fan(s); French doors; Hardwood floors; Kitchen window; Main floor primary bedroom; Porch; Washer/Dryer hookup; Walk-in closet; Walk-up attic
  • Laundry & utility: Washer/Dryer hookup

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 5-bed/2.0-bath other listed at $155k.

Deal economics

  • At list price, monthly cash flow is $68 ($810/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 $143k (7.8% below list).
  • Recommended offer: $136k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 74/100 on livability (#224 in MN, #4,803 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: amenities F, commute F, employment F.
  • Chisholm Public School District (town): math 37% / reading 46% proficiency, ranked #219 of 301 in MN (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Vaughan Elementary (math 54% / reading 44%, grade D, #423 of 857 statewide, top 55%, 214 students, 60% FRL); Chisholm Elementary (math 42% / reading 47%, grade D, #118 of 258 statewide, top 48%, 136 students, 58% FRL); Chisholm Secondary (math 27% / reading 42%, grade F, #306 of 471 statewide, top 70%, 334 students, 43% FRL) — zoned schools average 54% FRL vs 36% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 36 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 140 days — a 12% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y 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 $750; list at $155k implies a 20553% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $136,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 140 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.92%
Cap rate
6.82%
Cash-on-cash
1.87%
DSCR
1.08
GRM
9.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-13.3%
Equity multiple
0.52×
Total profit
$-20,784
Equity at exit
$23,096
10-year hold
IRR
-4.4%
Equity multiple
0.71×
Total profit
$-12,498
Equity at exit
$13,393

Cash invested: $43,372 (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 55719

Home prices YoY
-18.1%
Active inventory
36
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,429 medium interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$184 /mo · $2,210/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$68

Break-even live

Break-even rent $1,343
Max offer price $154,900
Occupancy floor 90%

Sensitivity live

Price -10% $155 -5% $111 +0% $68 +5% $24 +10% $-20
Rent -10% $-45 -5% $11 +0% $68 +5% $124 +10% $180
Rate -1.0pp $146 -0.5pp $107 base $68 +0.5pp $27 +1.0pp $-13

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
$38,725
Closing costs
$4,647
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 20 events

  1. 2026-04-29
    historical Contingent - Subject to Financing
  2. 2026-04-20
    price $154,900 954-char remark
    Show marketing remark (954 chars)

    Traditional- style family home in Chisholm! Quality built 2+ story/ 5 bed/2 bath brick home. Upon arrival you will be greeted by the charm of the covered front porch which enters into the main level. Main floor features include; Spacious living room, large sunroom, hardwood floors, large kitchen with eat- in dining & ensuite bedroom with walk-in shower! On the second floor, you’ll find 4 more bedrooms & another bathroom; equipped with a deep soaking tub. There’s a possibility of adding an ensuite or kitchenette as one of the bedrooms has existing plumbing. This property also has a bonus 3rd level!; that could easily be finished or used as storage, 3 stall detached garage; insulated with new electric service, a nice partially fenced yard & lots of recent "big ticket" updates on this property! Tons of potential to build equity or move in & make it your own! Compliant sewer lateral! Call for a tour

  3. 2026-04-20
    price $154,900
    Show marketing remark (954 chars)

    Traditional- style family home in Chisholm! Quality built 2+ story/ 5 bed/2 bath brick home. Upon arrival you will be greeted by the charm of the covered front porch which enters into the main level. Main floor features include; Spacious living room, large sunroom, hardwood floors, large kitchen with eat- in dining & ensuite bedroom with walk-in shower! On the second floor, you’ll find 4 more bedrooms & another bathroom; equipped with a deep soaking tub. There’s a possibility of adding an ensuite or kitchenette as one of the bedrooms has existing plumbing. This property also has a bonus 3rd level!; that could easily be finished or used as storage, 3 stall detached garage; insulated with new electric service, a nice partially fenced yard & lots of recent "big ticket" updates on this property! Tons of potential to build equity or move in & make it your own! Compliant sewer lateral! Call for a tour

  4. 2026-02-20
    status Active
  5. 2026-02-13
    historical Contingent - Inspection
  6. 2026-02-05
    price $159,000 954-char remark
    Show marketing remark (954 chars)

    Traditional- style family home in Chisholm! Quality built 2+ story/ 5 bed/2 bath brick home. Upon arrival you will be greeted by the charm of the covered front porch which enters into the main level. Main floor features include; Spacious living room, large sunroom, hardwood floors, large kitchen with eat- in dining & ensuite bedroom with walk-in shower! On the second floor, you’ll find 4 more bedrooms & another bathroom; equipped with a deep soaking tub. There’s a possibility of adding an ensuite or kitchenette as one of the bedrooms has existing plumbing. This property also has a bonus 3rd level!; that could easily be finished or used as storage, 3 stall detached garage; insulated with new electric service, a nice partially fenced yard & lots of recent "big ticket" updates on this property! Tons of potential to build equity or move in & make it your own! Compliant sewer lateral! Call for a tour

  7. 2026-02-05
    price $159,000
    Show marketing remark (954 chars)

    Traditional- style family home in Chisholm! Quality built 2+ story/ 5 bed/2 bath brick home. Upon arrival you will be greeted by the charm of the covered front porch which enters into the main level. Main floor features include; Spacious living room, large sunroom, hardwood floors, large kitchen with eat- in dining & ensuite bedroom with walk-in shower! On the second floor, you’ll find 4 more bedrooms & another bathroom; equipped with a deep soaking tub. There’s a possibility of adding an ensuite or kitchenette as one of the bedrooms has existing plumbing. This property also has a bonus 3rd level!; that could easily be finished or used as storage, 3 stall detached garage; insulated with new electric service, a nice partially fenced yard & lots of recent "big ticket" updates on this property! Tons of potential to build equity or move in & make it your own! Compliant sewer lateral! Call for a tour

  8. 2026-01-06
    listed $162,500 Active
  9. 2026-01-06
    historical
  10. 2025-12-17
    price $162,500 954-char remark
    Show marketing remark (954 chars)

    Traditional- style family home in Chisholm! Quality built 2+ story/ 5 bed/2 bath brick home. Upon arrival you will be greeted by the charm of the covered front porch which enters into the main level. Main floor features include; Spacious living room, large sunroom, hardwood floors, large kitchen with eat- in dining & ensuite bedroom with walk-in shower! On the second floor, you’ll find 4 more bedrooms & another bathroom; equipped with a deep soaking tub. There’s a possibility of adding an ensuite or kitchenette as one of the bedrooms has existing plumbing. This property also has a bonus 3rd level!; that could easily be finished or used as storage, 3 stall detached garage; insulated with new electric service, a nice partially fenced yard & lots of recent "big ticket" updates on this property! Tons of potential to build equity or move in & make it your own! Compliant sewer lateral! Call for a tour

  11. 2025-12-17
    price $162,500
    Show marketing remark (954 chars)

    Traditional- style family home in Chisholm! Quality built 2+ story/ 5 bed/2 bath brick home. Upon arrival you will be greeted by the charm of the covered front porch which enters into the main level. Main floor features include; Spacious living room, large sunroom, hardwood floors, large kitchen with eat- in dining & ensuite bedroom with walk-in shower! On the second floor, you’ll find 4 more bedrooms & another bathroom; equipped with a deep soaking tub. There’s a possibility of adding an ensuite or kitchenette as one of the bedrooms has existing plumbing. This property also has a bonus 3rd level!; that could easily be finished or used as storage, 3 stall detached garage; insulated with new electric service, a nice partially fenced yard & lots of recent "big ticket" updates on this property! Tons of potential to build equity or move in & make it your own! Compliant sewer lateral! Call for a tour

  12. 2025-12-02
    price $179,000 954-char remark
    Show marketing remark (954 chars)

    Traditional- style family home in Chisholm! Quality built 2+ story/ 5 bed/2 bath brick home. Upon arrival you will be greeted by the charm of the covered front porch which enters into the main level. Main floor features include; Spacious living room, large sunroom, hardwood floors, large kitchen with eat- in dining & ensuite bedroom with walk-in shower! On the second floor, you’ll find 4 more bedrooms & another bathroom; equipped with a deep soaking tub. There’s a possibility of adding an ensuite or kitchenette as one of the bedrooms has existing plumbing. This property also has a bonus 3rd level!; that could easily be finished or used as storage, 3 stall detached garage; insulated with new electric service, a nice partially fenced yard & lots of recent "big ticket" updates on this property! Tons of potential to build equity or move in & make it your own! Compliant sewer lateral! Call for a tour

  13. 2025-12-02
    price $179,000
    Show marketing remark (954 chars)

    Traditional- style family home in Chisholm! Quality built 2+ story/ 5 bed/2 bath brick home. Upon arrival you will be greeted by the charm of the covered front porch which enters into the main level. Main floor features include; Spacious living room, large sunroom, hardwood floors, large kitchen with eat- in dining & ensuite bedroom with walk-in shower! On the second floor, you’ll find 4 more bedrooms & another bathroom; equipped with a deep soaking tub. There’s a possibility of adding an ensuite or kitchenette as one of the bedrooms has existing plumbing. This property also has a bonus 3rd level!; that could easily be finished or used as storage, 3 stall detached garage; insulated with new electric service, a nice partially fenced yard & lots of recent "big ticket" updates on this property! Tons of potential to build equity or move in & make it your own! Compliant sewer lateral! Call for a tour

  14. 2025-10-09
    listed $189,000 Active 954-char remark
    Show marketing remark (954 chars)

    Traditional- style family home in Chisholm! Quality built 2+ story/ 5 bed/2 bath brick home. Upon arrival you will be greeted by the charm of the covered front porch which enters into the main level. Main floor features include; Spacious living room, large sunroom, hardwood floors, large kitchen with eat- in dining & ensuite bedroom with walk-in shower! On the second floor, you’ll find 4 more bedrooms & another bathroom; equipped with a deep soaking tub. There’s a possibility of adding an ensuite or kitchenette as one of the bedrooms has existing plumbing. This property also has a bonus 3rd level!; that could easily be finished or used as storage, 3 stall detached garage; insulated with new electric service, a nice partially fenced yard & lots of recent "big ticket" updates on this property! Tons of potential to build equity or move in & make it your own! Compliant sewer lateral! Call for a tour

  15. 2025-10-08
    price $189,000
  16. 2025-09-29
    listed $199,900 Active
  17. 2016-11-01
    soldstatus $750
  18. 2016-09-16
    listed $99,900
  19. 2013-02-05
    listed $99,900
  20. 2006-03-10
    soldstatus $98,900

ⓘ 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
$2,210 · $184/mo
Projected year-2 tax
$2,210 · $184/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 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 1/10 Low 7 d/yr ≥90°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$17,142
− Mortgage interest
−$8,677
− Property taxes
−$2,210
− Insurance
−$774
− Repairs & maintenance
−$1,371
− Management
−$1,371
− Depreciation
−$4,506
Taxable loss
−$1,768
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$424
After-tax cash flow
$1,235/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
Chisholm Public School District
NCES district ID
2708910
Math proficiency
37% ▼ -8.00%
Reading proficiency
46% ▼ -14.00%
Median HH income
$40,419
Composite
34.79/100
National rank
#5114
State rank
#219 of 301 in MN

Livability — Chisholm

Score
74/100
State rank
#224
US rank
#4803

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chisholm, MN
Population (ZIP)
5,642

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 (97%)
Race & ethnicity
White 97% Two or more races 2%
Common ancestry
Portuguese 9% Romanian 5% Iranian 1%
Foreign-born
0% · South Korea

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
▼ -49.24%
Current HPI
222.3957
Rent YoY
Metro
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+56.6% since first listed
20 events — show timeline
  • 2026-04-29 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-20 Price Changed $154,900 RAOR
  • 2026-04-20 Price Changed $154,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-20 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-13 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-05 Price Changed $159,000 RAOR
  • 2026-02-05 Price Changed $159,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-06 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-06 Listed $162,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-12-17 Price Changed $162,500 RAOR
  • 2025-12-17 Price Changed $162,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-12-02 Price Changed $179,000 RAOR
  • 2025-12-02 Price Changed $179,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-09 Listed $189,000 RAOR
  • 2025-10-08 Price Changed $189,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-09-29 Listed $199,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-11-01 Sold (MLS) $750 LSAR
  • 2016-09-16 Listed $99,900 LSAR
  • 2013-02-05 Listed $99,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-03-10 Sold (Public Records) $98,900 Public Records

Property tax history

+13.4%/yr

Latest (2025): $2,210 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…