CashFlowRE
Sign in Sign up
908 E Skyline Pkwy 🏷️ Likely Rental
D+ Composite 46.88
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.2/10.0
  • Livability +4.1/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$2,100

908 E Skyline Pkwy · Duluth, MN 55805
4 bd · 3.0 ba · 3,089 sqft · MultiFamily public records · 277 Days on market
Built 1910 0.36 ac lot $1/sqft · 99% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

This is an upper unit with 2 bedrooms, den, 1 bath and an open kitchen/living room with off-street parking for 2 vehicles. There is no smoking, no pets. 1 year lease.

Key facts

  • 0.36 acre lot
  • Built 1910
  • Listed 276 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $2,100 price doesn't fit this home's estimated sale value (~$194,857) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/3.0-bath multifamily listed at $2k.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $2k).
  • Recommended offer: $2k (12.0% below list) — sets the bar for market timing.
  • Cap rate 1036.0% vs local median 4.9% in Duluth — 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 82/100 on livability (#36 in MN, #1,060 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F.
  • Duluth Public School District (urban): math 44% / reading 55% proficiency, ranked #132 of 301 in MN (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+4.3%/yr); 42 active listings in the ZIP; 1 comparable units currently listed for rent nearby; lower-income renter base — watch delinquency; 639 units permitted in St. Louis County in 2024 (338 in 5+ unit buildings).
  • At $2,299/mo this rent would consume 64% of the median local household income ($43k/yr) (locally 927% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $15 of loan paydown is wiped out by about $63 of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 4.3% rent growth), your $588 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 277 days — a 12% lower offer ($2k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 15y ago; this cycle's ask has dropped $3k (62%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $1,848 (12.0% below list)

Questions for the listing agent

  1. It's been on market 277 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 1910 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
109.50%
Cap rate
1036.04%
Cash-on-cash
3677.68%
DSCR
164.64
GRM
0.1

CMA / ARV

ARV (median comp)
$194,857
List price
$2,100
Delta
-98.92%
Verdict
UNDERPRICED
Comps
19 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1023 E 5th St 0.57mi 5/3.0 (+1) 3,091 (+0%) 1mo $350,000 $113 67
602 E 7th St 0.52mi 4/4.0 3,000 (-3%) 10mo $305,000 $102 59
1319 E 6th St 0.62mi 4/3.0 2,782 (-10%) 1mo $360,000 $129 54
614 N 6th Ave Ave E 0.54mi 5/3.0 (+1) 3,537 (+14%) 21mo $325,000 $92 28

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 · 4.34% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
201.02×
Total profit
$117,610
Equity at exit
$313
10-year hold
IRR
Equity multiple
449.29×
Total profit
$263,592
Equity at exit
$182

Cash invested: $588 (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 55805

Home prices YoY
-27.1%
Rents YoY
4.3%
Active inventory
42
Price-to-rent
0.1×

Monthly cashflow live

Estimated rent
$2,299 medium interval (Pro) →
Mortgage (P&I)
$11
Tax est. 1.5%
$3 /mo · $32/yr
Insurance
$1
HOA
$0
Vacancy / Maint / Mgmt
$483
Net cashflow
$1,802

Break-even live

Break-even rent $18
Max offer price $2,100
Occupancy floor 17%

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
$525
Closing costs
$63
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
202 S 18th Ave E Duluth, MN 5.0 2.5 2372 $2,495 $1.05 13d 1 1.29mi

Listing history 37 events

  1. 2026-06-19
    days on market $2,100 Active 277 DOM
  2. 2026-06-18
    days on market $2,100 Active 276 DOM
  3. 2026-06-17
    days on market $2,100 Active 275 DOM
  4. 2026-06-16
    days on market $2,100 Active 274 DOM
  5. 2026-06-15
    days on market $2,100 Active 273 DOM
  6. 2026-06-14
    days on market $2,100 Active 271 DOM
  7. 2026-06-13
    days on market $2,100 Active 270 DOM
  8. 2026-06-10
    days on market $2,100 Active 268 DOM
  9. 2026-06-09
    days on market $2,100 Active 267 DOM
  10. 2026-06-08
    days on market $2,100 Active 266 DOM
  11. 2026-06-07
    days on market $2,100 Active 265 DOM
  12. 2026-06-05
    days on market $2,100 Active 262 DOM
  13. 2026-06-03
    days on market $2,100 Active 261 DOM
  14. 2026-06-02
    days on market $2,100 Active 260 DOM
  15. 2026-06-01
    days on market $2,100 Active 259 DOM
  16. 2026-05-31
    days on market $2,100 Active 258 DOM
  17. 2026-05-30
    days on market $2,100 Active 257 DOM
  18. 2026-01-05
    price $2,100
  19. 2025-10-23
    price $2,200 166-char remark
    Show marketing remark (166 chars)

    This is an upper unit with 2 bedrooms, den, 1 bath and an open kitchen/living room with off-street parking for 2 vehicles. There is no smoking, no pets. 1 year lease.

  20. 2025-10-01
    soldstatus $2,200 Closed 166-char remark
    Show marketing remark (166 chars)

    This is an upper unit with 2 bedrooms, den, 1 bath and an open kitchen/living room with off-street parking for 2 vehicles. There is no smoking, no pets. 1 year lease.

  21. 2025-09-15
    soldstatus $1,950,000 Closed
  22. 2025-09-01
    price $2,350 166-char remark
    Show marketing remark (166 chars)

    This is an upper unit with 2 bedrooms, den, 1 bath and an open kitchen/living room with off-street parking for 2 vehicles. There is no smoking, no pets. 1 year lease.

  23. 2025-07-28
    price $2,500 166-char remark
    Show marketing remark (166 chars)

    This is an upper unit with 2 bedrooms, den, 1 bath and an open kitchen/living room with off-street parking for 2 vehicles. There is no smoking, no pets. 1 year lease.

  24. 2025-07-28
    listed $5,500 Active 166-char remark
    Show marketing remark (166 chars)

    This is an upper unit with 2 bedrooms, den, 1 bath and an open kitchen/living room with off-street parking for 2 vehicles. There is no smoking, no pets. 1 year lease.

  25. 2025-07-28
    listed $1,950 Active
    Show marketing remark (166 chars)

    This is an upper unit with 2 bedrooms, den, 1 bath and an open kitchen/living room with off-street parking for 2 vehicles. There is no smoking, no pets. 1 year lease.

  26. 2025-07-28
    listed $2,350 Active
    Show marketing remark (166 chars)

    This is an upper unit with 2 bedrooms, den, 1 bath and an open kitchen/living room with off-street parking for 2 vehicles. There is no smoking, no pets. 1 year lease.

  27. 2023-09-15
    soldstatus $1,650 Closed
  28. 2020-09-12
    soldstatus $1,500
  29. 2020-05-02
    listed $1,500
  30. 2019-08-21
    soldstatus $325,000
  31. 2017-07-31
    soldstatus $1,400
  32. 2017-04-01
    soldstatus $1,600
  33. 2016-07-05
    listed $1,400
  34. 2016-07-05
    listed $1,600
  35. 2011-12-14
    listed $269,900
  36. 2011-05-02
    listed $299,900
  37. 2008-07-02
    soldstatus $95,000

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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
$27,594
− Mortgage interest
−$118
− Property taxes
−$32
− Insurance
−$10
− Repairs & maintenance
−$2,207
− Management
−$2,207
− Depreciation
−$61
Taxable income
$22,958
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,510
After-tax cash flow
$16,115/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
Duluth Public School District
NCES district ID
2711040
Math proficiency
44% ▼ -10.00%
Reading proficiency
55% ▼ -6.00%
Median HH income
$45,692
Composite
41.92/100
National rank
#3360
State rank
#132 of 301 in MN

Livability — Duluth

Score
82/100
State rank
#36
US rank
#1060

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Duluth, MN
County
Saint Louis County · 115,152 people
City population
71,097
Metro
Duluth, MN-WI
Population (ZIP)
10,602
Household income
$43,100
Rent vs Own
72.7% rent · 27.3% own
Severe rent burden
927.0

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 (84%)
Race & ethnicity
White 84% Two or more races 8% Hispanic / Latino 4% Black 3% Asian 2% Native American 2%
Common ancestry
Portuguese 13% Romanian 4% Scottish 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% Other Indo-European 1% Other Asian/Pacific 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
▼ -92.92%
Current HPI
250.3056
Rent YoY
▲ 4.34%
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

-97.8% since first listed
20 events — show timeline
  • 2026-01-05 Price Changed $2,100 LSAR
  • 2025-10-23 Price Changed $2,200 LSAR
  • 2025-10-01 Sold (MLS) $2,200 LSAR
  • 2025-09-15 Sold (MLS) $1,950,000 LSAR
  • 2025-09-01 Price Changed $2,350 LSAR
  • 2025-07-28 Price Changed $2,500 LSAR
  • 2025-07-28 Listed $5,500 LSAR
  • 2025-07-28 Listed $1,950 LSAR
  • 2025-07-28 Listed $2,350 LSAR
  • 2023-09-15 Sold (MLS) $1,650 LSAR
  • 2020-09-12 Sold (MLS) $1,500 LSAR
  • 2020-05-02 Listed $1,500 LSAR
  • 2019-08-21 Sold (Public Records) $325,000 Public Records
  • 2017-07-31 Sold (MLS) $1,400 LSAR
  • 2017-04-01 Sold (MLS) $1,600 LSAR
  • 2016-07-05 Listed $1,600 LSAR
  • 2016-07-05 Listed $1,400 LSAR
  • 2011-12-14 Listed $269,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-05-02 Listed $299,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-07-02 Sold (Public Records) $95,000 Public Records

Property tax history

+4.6%/yr

Latest (2025): $6,484 · +8.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…