CashFlowRE
Sign in Sign up
705 4th St St N
B Composite 72.77
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 +26.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.8/10.0
  • 1% rule +5.9/10.0
  • Appreciation +5.6/10.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$104,900

705 4th St St N · Biwabik, MN 55708
3 bd · 2.0 ba · 1,216 sqft · SingleFamily · 2 Days on market
Built 1991 0.48 ac lot Est $131k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-in ready and priced to fit your budget! This well-maintained 3-bedroom, 2-bathroom manufactured home sits on a spacious lot in Biwabik on the Iron Range — offering the elbow room you've been looking for at a price that makes sense. The layout makes everyday living easy, while two garages give you plenty of room for vehicles, ATVs, snowmobiles, or a workshop. The generous yard is ready for gardening, entertaining, or just enjoying Minnesota's beautiful seasons. Whether you're a first-time buyer, downsizing, or looking for a low-maintenance retreat close to Giants Ridge and area lakes, this one checks the boxes. Come take a look — this kind of space and value doesn't stay on the market long. Call for a tour!

Key facts

  • Generous yard
  • Two garages
  • Spacious lot

Tags

SPACIOUS LOTTWO GARAGESGENEROUS YARD

Property features AI

Exterior

  • Parking: Detached 3-car garage
  • Utilities: Public water; Public sewer
  • Home design: Residential property
  • Construction: Vinyl siding; Asphalt shingle roof
  • Exterior features: Front porch; Irregular lot

Interior

  • Kitchen: Includes dishwasher, microwave, and refrigerator
  • Heating & cooling: Central air conditioning; Forced air heating (natural gas)
  • Interior features: Dishwasher, Microwave, Refrigerator

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/2.0-bath single-family listed at $105k.

Deal economics

  • At list price, monthly cash flow is $262 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).

Location & tenants

  • Location reads 67/100 on livability (#441 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime C-, schools D+, employment D+.
  • Mesabi East School District (rural): math 27% / reading 47% proficiency, ranked #240 of 301 in MN (top 80%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 12 active listings in the ZIP; 639 units permitted in St. Louis County in 2024 (338 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($725 loan paydown + $1k appreciation (1.2% local appreciation)).
  • At projected returns (1.2% appreciation + 3.0% rent growth), your $29k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.
  • Current owner paid $63k; list at $105k implies a 67% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $104,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. 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.
  4. 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.
  5. 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
1.09%
Cap rate
9.29%
Cash-on-cash
10.72%
DSCR
1.48
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$131,328
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
602 3rd St St N 0.17mi 3/1.8 1,280 (+5%) 1mo $110,500 $86 82
400 N 5th Ave 0.27mi 3/2.0 1,254 (+3%) 1mo $169,000 $135 81
423 7th Ave Ave N 0.04mi 2/1.8 (-1) 1,229 (+1%) 20mo $128,500 $105 74
132 5th Ave Ave S 0.52mi 3/2.0 1,193 (-2%) 14mo $110,000 $92 61
117 S 6th Ave 0.50mi 3/1.2 1,248 (+3%) 16mo $134,900 $108 56
107 N 6th Ave 0.36mi 2/1.8 (-1) 1,074 (-12%) 10mo $165,000 $154 50
121 3rd Ave S 0.59mi 2/2.0 (-1) 1,040 (-14%) 12mo $165,000 $159 33

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

Projected returns pro-forma

1.17% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.9%
Equity multiple
1.66×
Total profit
$19,520
Equity at exit
$36,752
10-year hold
IRR
16.4%
Equity multiple
3.01×
Total profit
$59,162
Equity at exit
$49,575

Cash invested: $29,372 (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 55708

Home prices YoY
0.4%
Active inventory
12
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,139 medium interval (Pro) →
Mortgage (P&I)
$550
Tax from tax record
$44 /mo · $524/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$262

Break-even live

Break-even rent $807
Max offer price $104,900
Occupancy floor 72%

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
$26,225
Closing costs
$3,147
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 3 events

  1. 2026-06-19
    days on market $104,900 Active 2 DOM
  2. 2026-06-17
    remarks 687-char remark
    Show marketing remark (732 chars)

    Move-in ready and priced to fit your budget! This well-maintained 3-bedroom, 2-bathroom manufactured home sits on a spacious lot in Biwabik on the Iron Range — offering the elbow room you've been looking for at a price that makes sense. The layout makes everyday living easy, while two garages give you plenty of room for vehicles, ATVs, snowmobiles, or a workshop. The generous yard is ready for gardening, entertaining, or just enjoying Minnesota's beautiful seasons. Whether you're a first-time buyer, downsizing, or looking for a low-maintenance retreat close to Giants Ridge and area lakes, this one checks the boxes. Come take a look — this kind of space and value doesn't stay on the market long. Call for a tour!

  3. 2026-06-17
    listed $104,900 Active 1 DOM
    Show marketing remark (732 chars)

    Move-in ready and priced to fit your budget! This well-maintained 3-bedroom, 2-bathroom manufactured home sits on a spacious lot in Biwabik on the Iron Range — offering the elbow room you've been looking for at a price that makes sense. The layout makes everyday living easy, while two garages give you plenty of room for vehicles, ATVs, snowmobiles, or a workshop. The generous yard is ready for gardening, entertaining, or just enjoying Minnesota's beautiful seasons. Whether you're a first-time buyer, downsizing, or looking for a low-maintenance retreat close to Giants Ridge and area lakes, this one checks the boxes. Come take a look — this kind of space and value doesn't stay on the market long. Call for a tour!

ⓘ 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
$524 · $44/mo
Projected year-2 tax
$849 · $71/mo
Expected delta
+$325/yr (+$27/mo · 62.1%)

ⓘ 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
$13,669
− Mortgage interest
−$5,876
− Property taxes
−$524
− Insurance
−$524
− Repairs & maintenance
−$1,093
− Management
−$1,093
− Depreciation
−$3,052
Taxable income
$1,506
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$361
After-tax cash flow
$2,787/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
Mesabi East School District
NCES district ID
2791450
Math proficiency
27% ▼ -17.00%
Reading proficiency
47% ▼ -8.00%
Median HH income
$47,546
Composite
31.69/100
National rank
#5922
State rank
#240 of 301 in MN

Livability — Biwabik

Score
67/100
State rank
#441
US rank
#10477

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Biwabik, MN
City population
850
Population (ZIP)
850

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 (97%)
Race & ethnicity
White 97% Two or more races 3%
Common ancestry
Portuguese 14% Romanian 9% Lithuanian 6%
Foreign-born
0%
Languages at home
98% English-only · German/W. Germanic 2% 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
▲ 1.17%
Current HPI
291.4423
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

+66.5% since first listed
4 events — show timeline
  • 2026-06-17 Listed $104,900 RAOR
  • 2026-06-17 Listed $104,900 LSAR
  • 2026-06-17 Listed $104,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-09-28 Sold (Public Records) $63,000 Public Records

Property tax history

+9.9%/yr

Latest (2026): $524 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…