CashFlowRE
Sign in Sign up
716 Sherman St
A- Composite 84.28
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +6.3/10.0
  • Schools +4.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$65,000

716 Sherman St · Jackson, MN 56143
4 bd · 1.0 ba · 1,824 sqft · SingleFamily public records · 61 Days on market
Built 1900 0.27 ac lot $36/sqft · 70% below area Est $128k · 49% under ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 4 bedroom, 1 bath home waiting for you to make it a home! With spacious rooms and plenty of potential, this property is perfect for buyers looking to add their personal style and create a warm, inviting space.

Key facts

  • 0.27 acre lot
  • 2 garage spots
  • Built 1900

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/1.0-bath single-family listed at $65k.

Deal economics

  • At list price, monthly cash flow is $731 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $61k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 79/100 on livability (#97 in MN, #2,166 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: amenities F, commute F.
  • Jackson County Central School District (town): math 46% / reading 48% proficiency, ranked #160 of 301 in MN (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 23 active listings in the ZIP; 4 units permitted in Jackson County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($449 loan paydown + $2k appreciation (2.6% local appreciation)).
  • Jackson County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (2.6% appreciation + 3.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $20k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $61,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 61 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. 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
2.29%
Cap rate
19.78%
Cash-on-cash
48.17%
DSCR
3.14
GRM
3.6

CMA / ARV

ARV (median comp)
$127,994
List price
$65,000
Delta
-49.22%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
119 Sverdrup Ave N 0.24mi 4/2.0 1,577 (-14%) 1mo $94,393 $60 62

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

2.62% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
52.9%
Equity multiple
3.92×
Total profit
$53,092
Equity at exit
$27,854
10-year hold
IRR
52.9%
Equity multiple
7.89×
Total profit
$125,456
Equity at exit
$41,887

Cash invested: $18,200 (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 56143

Home prices YoY
1.1%
Active inventory
23
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,488 medium interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$77 /mo · $920/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$312
Net cashflow
$731

Break-even live

Break-even rent $563
Max offer price $65,000
Occupancy floor 46%

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
$16,250
Closing costs
$1,950
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 10 events

  1. 2026-05-12
    status Pending 218-char remark
    Show marketing remark (218 chars)

    Charming 4 bedroom, 1 bath home waiting for you to make it a home! With spacious rooms and plenty of potential, this property is perfect for buyers looking to add their personal style and create a warm, inviting space.

  2. 2026-04-28
    price $65,000 218-char remark
    Show marketing remark (218 chars)

    Charming 4 bedroom, 1 bath home waiting for you to make it a home! With spacious rooms and plenty of potential, this property is perfect for buyers looking to add their personal style and create a warm, inviting space.

  3. 2026-04-12
    price $74,900 218-char remark
    Show marketing remark (218 chars)

    Charming 4 bedroom, 1 bath home waiting for you to make it a home! With spacious rooms and plenty of potential, this property is perfect for buyers looking to add their personal style and create a warm, inviting space.

  4. 2026-03-10
    listed $85,000 Active 218-char remark
    Show marketing remark (218 chars)

    Charming 4 bedroom, 1 bath home waiting for you to make it a home! With spacious rooms and plenty of potential, this property is perfect for buyers looking to add their personal style and create a warm, inviting space.

  5. 2021-11-30
    soldstatus $116,000 Sold 320-char remark
    Show marketing remark (320 chars)

    Located in the heart of Jackson, this charming home offers many updates including, a remodeled main-floor bathroom, kitchen, and new carpets in the upstairs bedrooms! Located close to parks, as well as Jackson's Elementary and High Schools, this home not only offers a prime location, but many more wonderful features!

  6. 2021-11-30
    soldstatus $116,000
    Show marketing remark (320 chars)

    Located in the heart of Jackson, this charming home offers many updates including, a remodeled main-floor bathroom, kitchen, and new carpets in the upstairs bedrooms! Located close to parks, as well as Jackson's Elementary and High Schools, this home not only offers a prime location, but many more wonderful features!

  7. 2021-10-08
    status Pending 320-char remark
    Show marketing remark (320 chars)

    Located in the heart of Jackson, this charming home offers many updates including, a remodeled main-floor bathroom, kitchen, and new carpets in the upstairs bedrooms! Located close to parks, as well as Jackson's Elementary and High Schools, this home not only offers a prime location, but many more wonderful features!

  8. 2021-09-25
    listed $125,900 Active 320-char remark
    Show marketing remark (320 chars)

    Located in the heart of Jackson, this charming home offers many updates including, a remodeled main-floor bathroom, kitchen, and new carpets in the upstairs bedrooms! Located close to parks, as well as Jackson's Elementary and High Schools, this home not only offers a prime location, but many more wonderful features!

  9. 2006-05-26
    soldstatus $72,000
  10. 2006-05-25
    soldstatus $72,000

ⓘ 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
$920 · $77/mo
Projected year-2 tax
$920 · $77/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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 2/10 Low 7 d/yr ≥98°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$17,852
− Mortgage interest
−$3,641
− Property taxes
−$920
− Insurance
−$325
− Repairs & maintenance
−$1,428
− Management
−$1,428
− Depreciation
−$1,891
Taxable income
$8,218
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,972
After-tax cash flow
$6,795/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
Jackson County Central School District
NCES district ID
2700231
Math proficiency
46% ▼ -9.00%
Reading proficiency
48% ▼ -7.00%
Median HH income
$48,654
Composite
40.17/100
National rank
#3790
State rank
#160 of 301 in MN

Livability — Jackson

Score
79/100
State rank
#97
US rank
#2166

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jackson, MN
City population
4,529
Population (ZIP)
4,529

Population outlook (Jackson County) Hauer SSP2

Today (2025)
9,757 people
By 2030
9,560 · -2.0%
By 2040
9,130 · -6.4%
By 2050
8,699 · -10.8%
By 2075
8,113 · -16.8%
By 2100
7,471 · -23.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Two or more races 4% Hispanic / Latino 4% Asian 2% Black 1%
Common ancestry
Portuguese 15% Iranian 4% Swiss 3%
Foreign-born
3% · Canada
Languages at home
96% English-only · Spanish 1% German/W. Germanic 1%

Political lean MEDSL · Jackson

2024 margin
Solid R (+42.1) · D 28.1% · R 70.2% · Other 1.7%
2008→2024 swing
-37.8pp toward R · 2008: -4.3pp · 2024: -42.1pp
All cycles
2024: R+42.1 2020: R+37.9 2016: R+38.8 2012: R+14.3 2008: R+4.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.62%
Current HPI
240.1057
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

-9.7% since first listed
10 events — show timeline
  • 2026-05-12 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-28 Price Changed $65,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-12 Price Changed $74,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-10 Listed $85,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-11-30 Sold (Public Records) $116,000 Public Records
  • 2021-11-30 Sold (MLS) $116,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-10-08 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2021-09-25 Listed $125,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-05-26 Sold (Public Records) $72,000 Public Records
  • 2006-05-25 Sold (Public Records) $72,000 Public Records

Property tax history

+5.9%/yr

Latest (2025): $920 · -13.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…