CashFlowRE
Sign in Sign up
814 E Howard St
D+ Composite 48.18
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 +22.8/30.0
  • DSCR +7.3/10.0
  • 1% rule +5.0/10.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$187,900

814 E Howard St · Hibbing, MN 55746
4 bd · 2.0 ba · 1,560 sqft · SingleFamily public records · 51 Days on market
Built 1925 6,970 sqft lot $120/sqft · 13% above area Est $151k · 24% over

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

Listing remarks MLS

This beautifully restored Howard Street home is ready for you to move right in. the 4 bedrooms, 1.5 bath, and 3 stall garage give you plenty of room to spread out. New roof, windows, kitchen, bathrooms, electric service, exterior and interior paint, gutters, and tile floors are just a few of the updates. the refinished original hardwood floors and restored woodwork are stunning and bring back the period character. Located in the heart of Hibbing, this house is waiting for a family to call it Home!

Key facts

  • Large garage
  • Updated bathrooms
  • Updated kitchen

Tags

UPDATED KITCHENUPDATED BATHROOMSRICH WOODWORKINVITING LIVING SPACESHIGHLY DESIRABLE NEIGHBORHOODLARGE GARAGE

Property features AI

Exterior

  • Parking: Detached garage with garage door opener; 3 garage spaces
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; 2 stories; Frame construction with wood siding
  • Construction: Asphalt roof
  • Exterior features: Partial fencing; Lot roughly 125 x 54 (0.16 acre)

Interior

  • Kitchen: Electric range
  • Heating & cooling: Steam heating
  • Interior features: Wood-burning fireplace; Porch

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 4-bed/2.0-bath single-family listed at $188k.

Deal economics

  • At list price, monthly cash flow is $327 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $188k).
  • Recommended offer: $182k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 6.9% in Hibbing — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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; 1 comparable units currently listed for rent nearby; 639 units permitted in St. Louis County in 2024 (338 in 5+ unit buildings).
  • This rent runs 41% 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

  • It's been on market 51 days — a 3% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 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 $140k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $182,263 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 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. 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
1.00%
Cap rate
8.38%
Cash-on-cash
7.46%
DSCR
1.33
GRM
8.3

CMA / ARV

ARV (median comp)
$151,003
List price
$187,900
Delta
24.43%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
910 Minnesota St 0.19mi 3/2.0 (-1) 1,649 (+6%) 1mo $165,000 $100 76
2121 5th Ave Ave E 0.28mi 3/2.5 (-1) 1,500 (-4%) 10mo $224,900 $150 65
512 E 16th St 0.36mi 4/1.5 1,736 (+11%) 1mo $195,000 $112 61
2126 11th Ave E 0.22mi 3/1.8 (-1) 1,372 (-12%) 8mo $150,000 $109 58
136 E 17th St 0.46mi 3/2.0 (-1) 1,460 (-6%) 8mo $155,000 $106 56
2105 E 11th Ave 0.16mi 3/1.7 (-1) 1,355 (-13%) 11mo $99,000 $73 56
2527 4th Ave Ave E 0.55mi 4/2.0 1,369 (-12%) 4mo $114,000 $83 50
1517 E 14th Ave 0.45mi 5/2.0 (+1) 1,370 (-12%) 10mo $130,000 $95 46
2211 4th Ave. West Ave 0.71mi 4/1.0 1,632 (+5%) 15mo $49,500 $30 43
2523 4th Avenue East Ave 0.55mi 3/3.0 (-1) 1,395 (-11%) 8mo $95,000 $68 40
2524 3rd Ave E 0.56mi 4/1.5 1,334 (-14%) 9mo $113,000 $85 40
2011 3rd Ave W 0.63mi 3/1.5 (-1) 1,394 (-11%) 14mo $106,000 $76 34

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
-4.9%
Equity multiple
0.82×
Total profit
$-9,669
Equity at exit
$28,017
10-year hold
IRR
4.7%
Equity multiple
1.35×
Total profit
$18,182
Equity at exit
$16,246

Cash invested: $52,612 (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
8.3×

Monthly cashflow live

Estimated rent
$1,884 medium interval (Pro) →
Mortgage (P&I)
$985
Tax from tax record
$98 /mo · $1,172/yr
Insurance
$78
HOA
$0
Vacancy / Maint / Mgmt
$396
Net cashflow
$327

Break-even live

Break-even rent $1,470
Max offer price $187,900
Occupancy floor 78%

Sensitivity live

Price -10% $433 -5% $380 +0% $327 +5% $274 +10% $221
Rent -10% $178 -5% $253 +0% $327 +5% $402 +10% $476
Rate -1.0pp $422 -0.5pp $375 base $327 +0.5pp $278 +1.0pp $229

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
$46,975
Closing costs
$5,637
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
1627 E 29th St Hibbing, MN 3.0 1.0 1200 $1,535 $1.28 45d 1 1.04mi

Listing history 28 events

  1. 2026-06-21
    days on market $187,900 Active 51 DOM
  2. 2026-06-19
    days on market $187,900 Active 49 DOM
  3. 2026-06-18
    days on market $187,900 Active 48 DOM
  4. 2026-06-17
    days on market $187,900 Active 47 DOM
  5. 2026-06-16
    days on market $187,900 Active 46 DOM
  6. 2026-06-15
    days on market $187,900 Active 45 DOM
  7. 2026-06-14
    days on market $187,900 Active 43 DOM
  8. 2026-06-13
    days on market $187,900 Active 42 DOM
  9. 2026-06-10
    days on market $187,900 Active 40 DOM
  10. 2026-06-09
    days on market $187,900 Active 39 DOM
  11. 2026-06-08
    days on market $187,900 Active 38 DOM
  12. 2026-06-07
    days on market $187,900 Active 37 DOM
  13. 2026-06-05
    remarks 693-char remark
  14. 2026-06-05
    days on market $187,900 Active 34 DOM
  15. 2026-06-03
    days on market $187,900 Active 33 DOM
  16. 2026-06-02
    days on market $187,900 Active 32 DOM
  17. 2026-06-01
    days on market $187,900 Active 31 DOM
  18. 2026-05-31
    days on market $187,900 Active 30 DOM
  19. 2026-05-30
    days on market $187,900 Active 29 DOM
  20. 2026-05-01
    listed $187,900 Active 875-char remark
  21. 2022-06-22
    soldstatus $139,900
  22. 2016-07-01
    soldstatus $850 502-char remark
    Show marketing remark (502 chars)

    This beautifully restored Howard Street home is ready for you to move right in. the 4 bedrooms, 1.5 bath, and 3 stall garage give you plenty of room to spread out. New roof, windows, kitchen, bathrooms, electric service, exterior and interior paint, gutters, and tile floors are just a few of the updates. the refinished original hardwood floors and restored woodwork are stunning and bring back the period character. Located in the heart of Hibbing, this house is waiting for a family to call it Home!

  23. 2016-06-20
    listed $139,900 502-char remark
    Show marketing remark (502 chars)

    This beautifully restored Howard Street home is ready for you to move right in. the 4 bedrooms, 1.5 bath, and 3 stall garage give you plenty of room to spread out. New roof, windows, kitchen, bathrooms, electric service, exterior and interior paint, gutters, and tile floors are just a few of the updates. the refinished original hardwood floors and restored woodwork are stunning and bring back the period character. Located in the heart of Hibbing, this house is waiting for a family to call it Home!

  24. 2015-09-18
    soldstatus $25,000
    Show marketing remark (158 chars)

    Large 4 BR 1.7 Bath Colonial in Heart of Hibbing. Hardwood Floors, Brick Fireplace, Newer 3 Stall Garage. Needs TLC but Priced at Less than 1/2 EMV Tax Value.

  25. 2015-09-18
    soldstatus $25,000
    Show marketing remark (158 chars)

    Large 4 BR 1.7 Bath Colonial in Heart of Hibbing. Hardwood Floors, Brick Fireplace, Newer 3 Stall Garage. Needs TLC but Priced at Less than 1/2 EMV Tax Value.

  26. 2015-07-28
    listed $39,900
  27. 2015-07-26
    listed $39,900
    Show marketing remark (158 chars)

    Large 4 BR 1.7 Bath Colonial in Heart of Hibbing. Hardwood Floors, Brick Fireplace, Newer 3 Stall Garage. Needs TLC but Priced at Less than 1/2 EMV Tax Value.

  28. 2009-09-15
    soldstatus $71,000

ⓘ 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
$1,172 · $98/mo
Projected year-2 tax
$1,638 · $137/mo
Expected delta
+$466/yr (+$39/mo · 39.8%)

ⓘ 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 5/10 Major
  • 🌡 Heat 1/10 Low 7 d/yr ≥91°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
$22,609
− Mortgage interest
−$10,525
− Property taxes
−$1,172
− Insurance
−$940
− Repairs & maintenance
−$1,809
− Management
−$1,809
− Depreciation
−$5,466
Taxable income
$889
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$213
After-tax cash flow
$3,712/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

+164.6% since first listed
9 events — show timeline
  • 2026-05-01 Listed $187,900 RAOR
  • 2022-06-22 Sold (Public Records) $139,900 Public Records
  • 2016-07-01 Sold (MLS) $850 LSAR
  • 2016-06-20 Listed $139,900 LSAR
  • 2015-09-18 Sold (MLS) $25,000 RAOR
  • 2015-09-18 Sold (MLS) $25,000 LSAR
  • 2015-07-28 Listed $39,900 RAOR
  • 2015-07-26 Listed $39,900 LSAR
  • 2009-09-15 Sold (Public Records) $71,000 Public Records

Property tax history

-0.9%/yr

Latest (2026): $1,172 · +11.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…