CashFlowRE
Sign in Sign up
708 7th St N
D Composite 44.08
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 +13.4/30.0
  • ARV discount +8.0/15.0
  • 1% rule +4.6/10.0
  • Livability +4.2/5.0
  • DSCR +4.0/10.0
  • Rent growth +3.7/5.0
  • Schools +3.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,000

708 7th St N · Fargo, ND 58102
4 bd · 2.0 ba · 1,494 sqft · SingleFamily public records · 74 Days on market
Built 1900 7,318 sqft lot Est $191k · at est. ↓ 58% since listing

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

Listing remarks MLS

Investment Property Opportunity. Zoning is MR-3 (Multi-Dwelling Residential - High Density), allows for apartments or higher density dwelling construction. This property is in an Opportunity Zone. Eligible for capital gains tax deferral + potential tax-free growth. Investor Info: Tenants have been in property for 2 years, $1900/mo lease currently signed to renew thru June 30, 2027. No garage, 4 bedrooms, 2 bathrooms, 4 parking spaces, and over 2300 sq ft. Unfinished basement with laundry. Showings will be coordinated with tenants and 24 hour notice is required. Stable income property in the heart of Downtown. Owner/agent.

Key facts

  • Zoning is mr-3
  • Unfinished basement
  • 7,318 sq ft lot

Tags

ZONING IS MR-3STABLE INCOME PROPERTYUNFINISHED BASEMENT

Property features AI

Exterior

  • Parking: Open parking
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential property; Two levels; Brick/mortar foundation
  • Construction: Brick/mortar foundation; Main level finished area and additional finished space above
  • Exterior features: Front porch; Lot approximately 0.168 acres (75 x 100)

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 4 bedrooms (one bedroom listed on main level)
  • Bathrooms: 1 full bathroom (upper level); 1 three-quarter bathroom (main level)
  • Heating & cooling: Forced air heating; Window AC units
  • Interior features: Front porch; Unfinished basement (other); Basement laundry
  • Laundry & utility: Washer; Dryer; Laundry located in 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 4-bed/2.0-bath single-family listed at $189k.

Deal economics

  • At list price, monthly cash flow is $4 ($46/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 $181k (4.4% below list).
  • Recommended offer: $178k (6.0% below list) — sets the bar for market timing.
  • Cap rate 6.3% vs local median 2.5% in Fargo — 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 85/100 on livability (#1 in ND, #605 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, cost of living A+; Watch: crime F.
  • Fargo 1 (urban): math 41% / reading 44% proficiency, ranked #28 of 53 in ND (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Horace Mann Roosevelt Elementary School (math 37% / reading 37%, grade F, #152 of 236 statewide, top 68%, 368 students, 53% FRL); Ben Franklin Middle School (math 52% / reading 47%, grade C, #6 of 35 statewide, top 18%, 883 students, 32% FRL); North High School (math 45% / reading 63%, grade C-, #13 of 144 statewide, top 8%, 1,083 students, 26% FRL).
  • Market conditions: Rents rising fast (+4.7%/yr); 205 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 1,218 units permitted in Cass County in 2024 (410 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($60k/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.
  • Cass County population projected at +69% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 74 days — a 6% lower offer ($178k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $177,660 (6.0% below list)

Questions for the listing agent

  1. It's been on market 74 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.96%
Cap rate
6.32%
Cash-on-cash
0.09%
DSCR
1.00
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$191,232
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1209 9th St N 0.51mi 3/2.0 (-1) 1,636 (+10%) 21mo $209,900 $128 38

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 · 4.71% rent growth · sell at horizon

5-year hold
IRR
-14.0%
Equity multiple
0.49×
Total profit
$-27,120
Equity at exit
$28,181
10-year hold
IRR
-2.4%
Equity multiple
0.82×
Total profit
$-9,464
Equity at exit
$16,341

Cash invested: $52,920 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
82 Strongly Landlord-Friendly
State North Dakota
82 Strongly Landlord-Friendly · R+20
County
— inherits STATE
City
— inherits STATE
3-day notice; landlord-friendly.

ZIP-level market 58102

Rents YoY
4.7%
Active inventory
205
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,806 high interval (Pro) →
Mortgage (P&I)
$991
Tax from tax record
$353 /mo · $4,240/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$379
Net cashflow
$4

Break-even live

Break-even rent $1,802
Max offer price $189,000
Occupancy floor 95%

Sensitivity live

Price -10% $111 -5% $57 +0% $4 +5% $-50 +10% $-103
Rent -10% $-139 -5% $-67 +0% $4 +5% $75 +10% $147
Rate -1.0pp $99 -0.5pp $52 base $4 +0.5pp $-45 +1.0pp $-95

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
$47,250
Closing costs
$5,670
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
405 Broadway N Fargo, ND 3.0 1.0–2.0 973 $2,250 $2.31 15d 24 0.28mi
419 3rd St N Fargo, ND 1.0–3.0 1.0–2.0 1023 $2,600 $2.54 15d 21 0.42mi
624 2nd Ave N Fargo, ND 3.0 1.0–2.0 914 $2,025 $2.22 15d 32 0.44mi
630 1st Ave N Fargo, ND 1.0–4.0 1.0–2.0 1098 $1,700 $1.55 15d 6 0.50mi
21 8th St N Fargo, ND 4.0 1.0–3.0 949 $1,680 $1.77 15d 6 0.52mi
23 N Broadway Dr Unit 306 Fargo, ND 3.0 1.0 1100 $1,560 $1.42 23d 1 0.58mi
23 N Broadway Dr Unit 406 Fargo, ND 3.0 2.0 1225 $1,700 $1.39 15d 1 0.58mi
23 Broadway N Fargo, ND 1.0–3.0 1.0–2.0 912 $1,700 $1.86 23d 5 0.58mi
902 15th St N Unit 4/5 Fargo, ND 3.0 2.0 1200 $995 $0.83 23d 1 0.72mi
1515 11th Ave N Fargo, ND 4.0 1.0–4.0 862 $2,520 $2.92 15d 18 0.79mi
1900 Dakota Dr N Fargo, ND 3.0–4.0 2.0–3.0 1324 $1,895 $1.43 15d 7 1.04mi
1920 Dakota Dr N Fargo, ND 2.0–3.0 1.0–2.0 842 $1,730 $2.05 15d 6 1.10mi
1951 Dakota Dr N Fargo, ND 2.0–3.0 2.0 1051 $1,395 $1.33 15d 5 1.12mi
1601 N University Dr Fargo, ND 2.0–4.0 2.0–4.0 1075 $840 $0.78 23d 1 1.19mi
337 10th Ave S Fargo, ND 3.0 1.0 979 $1,235 $1.26 23d 1 1.34mi
810 4th Ave S Unit 138 Moorhead, MN 3.0 2.0 1750 $1,325 $0.76 23d 1 1.39mi

Listing history 18 events

  1. 2026-06-21
    days on market $189,000 Active 74 DOM
  2. 2026-06-18
    days on market $189,000 Active 71 DOM
  3. 2026-06-17
    days on market $189,000 Active 70 DOM
  4. 2026-06-16
    days on market $189,000 Active 69 DOM
  5. 2026-06-15
    days on market $189,000 Active 68 DOM
  6. 2026-06-14
    days on market $189,000 Active 66 DOM
  7. 2026-06-13
    pricedays on market $189,000 Active 65 DOM
  8. 2026-06-10
    days on market $195,000 Active 63 DOM
  9. 2026-06-09
    days on market $195,000 Active 62 DOM
  10. 2026-06-08
    days on market $195,000 Active 61 DOM
  11. 2026-06-07
    days on market $195,000 Active 60 DOM
  12. 2026-06-02
    days on market $195,000 Active 55 DOM
  13. 2026-06-01
    days on market $195,000 Active 54 DOM
  14. 2026-05-31
    days on market $195,000 Active 53 DOM
  15. 2026-05-30
    days on market $195,000 Active 52 DOM
  16. 2026-04-08
    listed $195,000 Active
    Show marketing remark (629 chars)

    Investment Property Opportunity. Zoning is MR-3 (Multi-Dwelling Residential - High Density), allows for apartments or higher density dwelling construction. This property is in an Opportunity Zone. Eligible for capital gains tax deferral + potential tax-free growth. Investor Info: Tenants have been in property for 2 years, $1900/mo lease currently signed to renew thru June 30, 2027. No garage, 4 bedrooms, 2 bathrooms, 4 parking spaces, and over 2300 sq ft. Unfinished basement with laundry. Showings will be coordinated with tenants and 24 hour notice is required. Stable income property in the heart of Downtown. Owner/agent.

  17. 2026-04-08
    listed $195,000 Active 629-char remark
    Show marketing remark (629 chars)

    Investment Property Opportunity. Zoning is MR-3 (Multi-Dwelling Residential - High Density), allows for apartments or higher density dwelling construction. This property is in an Opportunity Zone. Eligible for capital gains tax deferral + potential tax-free growth. Investor Info: Tenants have been in property for 2 years, $1900/mo lease currently signed to renew thru June 30, 2027. No garage, 4 bedrooms, 2 bathrooms, 4 parking spaces, and over 2300 sq ft. Unfinished basement with laundry. Showings will be coordinated with tenants and 24 hour notice is required. Stable income property in the heart of Downtown. Owner/agent.

  18. 2015-08-31
    soldstatus $462,765

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast ND · Resets to sale price

Current annual tax
$4,240 · $353/mo
Projected year-2 tax
$4,240 · $353/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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$21,677
− Mortgage interest
−$10,587
− Property taxes
−$4,240
− Insurance
−$945
− Repairs & maintenance
−$1,734
− Management
−$1,734
− Depreciation
−$5,498
Taxable loss
−$3,061
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$735
After-tax cash flow
$781/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
Fargo 1
NCES district ID
3806780
Math proficiency
41% ▼ -7.00%
Reading proficiency
44% ▼ -7.00%
Median HH income
$46,524
Composite
36.23/100
National rank
#4721
State rank
#28 of 53 in ND

Livability — Fargo

Score
85/100
State rank
#1
US rank
#605

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fargo, ND
County
Cass County · 177,143 people
City population
130,876
Metro
Fargo, ND-MN
Population (ZIP)
32,912
Household income
$59,533
Rent vs Own
53.8% rent · 46.2% own
Severe rent burden
1919.0

Population outlook (Cass County) Hauer SSP2

Today (2025)
223,771 people
By 2030
251,835 · +12.5%
By 2040
311,816 · +39.3%
By 2050
378,694 · +69.2%
By 2075
571,386 · +155.3%
By 2100
769,727 · +244.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 5% Two or more races 5% Black 4% Asian 3%
Hispanic origin (detail)
Mexican 2% Puerto Rican 2%
Common ancestry
Portuguese 27% Romanian 3% Scottish 2%
Foreign-born
4% · Canada, China
Languages at home
92% English-only · Spanish 3% Other Indo-European 2%

Political lean MEDSL · Cass

2024 margin
Lean R (+8.4) · D 44.9% · R 53.3% · Other 1.9%
2008→2024 swing
-15.5pp toward R · 2008: 7.1pp · 2024: -8.4pp
All cycles
2024: R+8.4 2020: R+2.7 2016: R+10.7 2012: R+3.0 2008: D+7.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -171.16%
Current HPI
155.885
Rent YoY
▲ 4.71%
Metro
Fargo, ND-MN
State GDP YoY
▲ 2.09%
F500 in state
2

Industry mix (Fortune 500 HQ in ND)

Industry F500 HQs Revenue

Price history

-57.9% since first listed
3 events — show timeline
  • 2026-04-08 Listed $195,000 GNMLS
  • 2026-04-08 Listed $195,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2015-08-31 Sold (Public Records) $462,765 Public Records

Property tax history

+12.5%/yr

Latest (2025): $4,240 · +40.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…