CashFlowRE
Sign in Sign up
140 W Howard St
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

140 W Howard St · Hibbing, MN 55746
3 bd · 1.0 ba · 1,056 sqft · Other public records · 37 Days on market
Built 1918 3,049 sqft lot

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

Listing remarks

Bring your vision to this Hibbing home, offering over 1,000 sq. ft. of potential. Built on a solid foundation with good bones, this property is a blank canvas for your creative touch. The kitchen features newer cabinets, Formica countertops, and a mix of laminate, vinyl, and carpet flooring throughout. Serviced by public water and sewer, the home is equipped with portable heating units. Perfect for an ambitious investor or a DIY enthusiast looking to build equity in a well-established neighborhood. Sold as-is.

Key facts

  • Carpet flooring
  • Laminate flooring
  • Newer cabinets

Tags

SOLID FOUNDATIONNEWER CABINETSFORMICA COUNTERTOPSLAMINATE FLOORINGVINYL FLOORINGCARPET FLOORING

Property features AI

Finance

  • Financial info: $1,048 annual taxes (2025)

Exterior

  • Parking: Other parking
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; One story
  • Construction: Shallow block foundation; Above-grade finished living area: 1,056; Below-grade area: 528; Total building area: 1,584
  • Exterior features: Vinyl exterior; Lot about 0.07 acres (approximately 25 x 125)

Interior

  • Bedrooms: 4 bedrooms
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Hot water heating; No central air
  • Interior features: Partial basement; Block foundation

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/1.0-bath other listed at $50k.

Deal economics

  • At list price, monthly cash flow is $725 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 23.7% 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; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 30% 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 37 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 12y ago; this cycle's ask has dropped $20k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: property tax is 2.6% of price; built in 1918 — 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 37 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 1918 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
2.83%
Cap rate
23.73%
Cash-on-cash
62.27%
DSCR
3.77
GRM
2.9

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
61.2%
Equity multiple
3.73×
Total profit
$38,143
Equity at exit
$7,440
10-year hold
IRR
65.9%
Equity multiple
7.65×
Total profit
$92,881
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
2.9×

Monthly cashflow live

Estimated rent
$1,414 medium interval (Pro) →
Mortgage (P&I)
$262
Tax from tax record
$109 /mo · $1,312/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$297
Net cashflow
$725

Break-even live

Break-even rent $496
Max offer price $49,900
Occupancy floor 44%

Sensitivity live

Price -10% $753 -5% $739 +0% $725 +5% $711 +10% $697
Rent -10% $613 -5% $669 +0% $725 +5% $781 +10% $837
Rate -1.0pp $750 -0.5pp $738 base $725 +0.5pp $712 +1.0pp $699

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.

Rent comps 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
100 Southview Dr Hibbing, MN 1.0–3.0 1.0 833 $1,072 $1.29 14d 1 1.20mi
1606 E 29th St Hibbing, MN 2.0 1.0 1000 $1,160 $1.16 14d 1 1.44mi
1605 E 29th St Hibbing, MN 2.0 1.0 1000 $1,160 $1.16 44d 1 1.44mi
1627 E 29th St Hibbing, MN 3.0 1.0 1200 $1,535 $1.28 44d 1 1.48mi

Listing history 24 events

  1. 2026-06-19
    pricedays on market $49,900 Active 37 DOM
  2. 2026-06-18
    days on market $54,900 Active 36 DOM
  3. 2026-06-17
    days on market $54,900 Active 35 DOM
  4. 2026-06-16
    days on market $54,900 Active 34 DOM
  5. 2026-06-15
    days on market $54,900 Active 33 DOM
  6. 2026-06-14
    days on market $54,900 Active 31 DOM
  7. 2026-06-13
    pricedays on market $54,900 Active 30 DOM
  8. 2026-06-10
    days on market $59,900 Active 28 DOM
  9. 2026-06-09
    days on market $59,900 Active 27 DOM
  10. 2026-06-08
    days on market $59,900 Active 26 DOM
  11. 2026-06-07
    days on market $59,900 Active 25 DOM
  12. 2026-06-05
    days on market $59,900 Active 22 DOM
  13. 2026-06-03
    days on market $59,900 Active 21 DOM
  14. 2026-06-02
    days on market $59,900 Active 20 DOM
  15. 2026-06-01
    days on market $59,900 Active 19 DOM
  16. 2026-05-31
    days on market $59,900 Active 18 DOM
  17. 2026-05-30
    days on market $59,900 Active 17 DOM
  18. 2026-05-13
    listed $69,900 Active 515-char remark
  19. 2014-12-18
    price $16,900
  20. 2014-11-13
    price $19,900
  21. 2014-10-06
    price $23,900
  22. 2014-09-11
    price $27,900
  23. 2014-06-11
    historical
  24. 2014-05-01
    listed $35,000 Active

ⓘ 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
$1,312 · $109/mo
Projected year-2 tax
$1,312 · $109/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 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
$16,965
− Mortgage interest
−$2,795
− Property taxes
−$1,312
− Insurance
−$250
− Repairs & maintenance
−$1,357
− Management
−$1,357
− Depreciation
−$1,452
Taxable income
$8,442
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,026
After-tax cash flow
$6,674/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

+56.9% since first listed
9 events — show timeline
  • 2026-06-10 Price Changed $54,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-25 Price Changed $59,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-13 Listed $69,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-12-18 Price Changed $16,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-11-13 Price Changed $19,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-10-06 Price Changed $23,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-09-11 Price Changed $27,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-06-11 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2014-05-01 Listed $35,000 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+19.6%/yr

Latest (2026): $1,312 · +25.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…