CashFlowRE
Sign in Sign up
50 Beech Ct
D+ Composite 47.77
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.6/30.0
  • DSCR +4.1/10.0
  • Livability +3.8/5.0
  • Schools +3.6/10.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,000

50 Beech Ct · Babbitt, MN 55706
2 bd · 2.0 ba · 768 sqft · SingleFamily public records · 41 Days on market
Built 1954 10,193 sqft lot $142/sqft · 41% above area Est $135k · 19% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Looking for your first home, the perfect investment property, or a cozy space? First time on the market, this 2-bedroom, 1-bath ranch-style home could check all your boxes! Lovingly cared for home with a large yard and flower/garden beds in a central location to town. Natural light pouring in from all windows. This property offers great potential and value. Partially finished basement offers a workshop area, additional room, 1/4 bath and lots of storage. Don't miss this opportunity to own a home with room to grow.

Key facts

  • 0.23 acre lot
  • Garage
  • Built 1954

Property features AI

Finance

  • Other: Lot about 0.234 acres (approx. 125 x 80)
  • Financial info: Annual taxes listed (2026) — $451
  • HOA & community: $85 other annual assessment

Exterior

  • Parking: Detached or attached 1-car garage (12 x 24)
  • Utilities: City water connected; City sewer connected; 150 amp electric service (Minnesota Power); Oil fuel
  • Home design: Residential property; One story
  • Construction: Frame construction; Block foundation; Foundation dimensions approximately 24 x 32; Built with an approximate foundation area of 768
  • Exterior features: Vinyl exterior; Asphalt roof

Interior

  • Kitchen: Main-level kitchen
  • Bedrooms: Two bedrooms on the main level
  • Bathrooms: One full bathroom on the main level; One quarter bathroom
  • Heating & cooling: Forced air heating; No central air
  • Interior features: Partially finished basement; Main-floor living areas
  • Laundry & utility: Oil furnace (fuel: oil)

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 2-bed/2.0-bath single-family listed at $109k.

Deal economics

  • At list price, monthly cash flow is $5 ($64/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 $84k (22.5% below list).
  • Recommended offer: $84k (22.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 2.8% in Babbitt — 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 76/100 on livability (#156 in MN, #3,426 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: schools C-, employment C-, amenities F.
  • St. Louis County School District (rural): math 34% / reading 49% proficiency, ranked #212 of 301 in MN (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 23 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 $754 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 3 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 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $84,435 (22.5% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — 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. 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?
  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
0.77%
Cap rate
6.35%
Cash-on-cash
0.21%
DSCR
1.01
GRM
10.8

CMA / ARV

ARV (median comp)
$135,213
List price
$109,000
Delta
-19.39%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
52 Birch Blvd 0.07mi 3/1.0 (+1) 864 (+12%) 13mo $160,000 $185 56

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
-16.0%
Equity multiple
0.43×
Total profit
$-17,366
Equity at exit
$16,252
10-year hold
IRR
-7.7%
Equity multiple
0.51×
Total profit
$-14,860
Equity at exit
$9,424

Cash invested: $30,520 (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 55706

Home prices YoY
-19.7%
Active inventory
23
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$844 medium interval (Pro) →
Mortgage (P&I)
$572
Tax from tax record
$45 /mo · $536/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$5

Break-even live

Break-even rent $838
Max offer price $109,000
Occupancy floor 94%

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
$27,250
Closing costs
$3,270
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 15 events

  1. 2026-06-15
    status $109,000 Pending 41 DOM
  2. 2026-06-15
    days on market $109,000 Active 41 DOM
  3. 2026-06-14
    days on market $109,000 Active 39 DOM
  4. 2026-06-13
    days on market $109,000 Active 38 DOM
  5. 2026-06-10
    days on market $109,000 Active 36 DOM
  6. 2026-06-09
    days on market $109,000 Active 35 DOM
  7. 2026-06-08
    days on market $109,000 Active 34 DOM
  8. 2026-06-07
    days on market $109,000 Active 33 DOM
  9. 2026-06-02
    days on market $109,000 Active 28 DOM
  10. 2026-06-01
    days on market $109,000 Active 27 DOM
  11. 2026-05-31
    days on market $109,000 Active 26 DOM
  12. 2026-05-30
    days on market $109,000 Active 25 DOM
  13. 2026-05-05
    listed $109,000 Active 524-char remark
  14. 2026-05-04
    listed $109,000 Active 522-char remark
    Show marketing remark (522 chars)

    Looking for your first home, the perfect investment property, or a cozy space? First time on the market, this 2-bedroom, 1-bath ranch-style home could check all your boxes! Lovingly cared for home with a large yard and flower/garden beds in a central location to town. Natural light pouring in from all windows. This property offers great potential and value. Partially finished basement offers a workshop area, additional room, 1/4 bath and lots of storage. Don't miss this opportunity to own a home with room to grow.

  15. 2026-05-04
    listed $109,000 Active
    Show marketing remark (522 chars)

    Looking for your first home, the perfect investment property, or a cozy space? First time on the market, this 2-bedroom, 1-bath ranch-style home could check all your boxes! Lovingly cared for home with a large yard and flower/garden beds in a central location to town. Natural light pouring in from all windows. This property offers great potential and value. Partially finished basement offers a workshop area, additional room, 1/4 bath and lots of storage. Don't miss this opportunity to own a home with room to grow.

ⓘ 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
$536 · $45/mo
Projected year-2 tax
$878 · $73/mo
Expected delta
+$342/yr (+$29/mo · 63.9%)

ⓘ 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 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
$10,132
− Mortgage interest
−$6,106
− Property taxes
−$536
− Insurance
−$545
− Repairs & maintenance
−$811
− Management
−$811
− Depreciation
−$3,171
Taxable loss
−$1,847
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$443
After-tax cash flow
$507/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
St. Louis County School District
NCES district ID
2700008
Math proficiency
34% ▼ -7.00%
Reading proficiency
49% ▼ -6.00%
Median HH income
$49,389
Composite
35.63/100
National rank
#4886
State rank
#212 of 301 in MN

Livability — Babbitt

Score
76/100
State rank
#156
US rank
#3426

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Babbitt, MN
City population
1,827
Population (ZIP)
1,827

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 (95%)
Race & ethnicity
White 95% Two or more races 4% Hispanic / Latino 3% Native American 1%
Common ancestry
Portuguese 9% Romanian 6% Lithuanian 4%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 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
▼ -49.97%
Current HPI
204.0097
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

+0.0% since first listed
4 events — show timeline
  • 2026-06-15 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-05 Listed $109,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-04 Listed $109,000 RAOR
  • 2026-05-04 Listed $109,000 LSAR

Property tax history

+6.1%/yr

Latest (2026): $536 · +30.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…