CashFlowRE
Sign in Sign up
709 Jackson St
C Composite 56.12
Why this score? — see what drove the C 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 +20.0/30.0
  • ARV discount +11.2/15.0
  • DSCR +6.3/10.0
  • 1% rule +5.3/10.0
  • Schools +5.0/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,000

709 Jackson St · Eveleth, MN 55734
3 bd · 1.0 ba · 1,364 sqft · SingleFamily public records · 39 Days on market
Built 1900 4,356 sqft lot Est $151k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move in condition home. Home features newer roof, furnace, central air, water heater, front & back doors, remodeled bath, new laminate wood floor in the kitchen and new 2 stall garage. Bedrooms are in tandem.

Key facts

  • Insulated garage
  • Bright living area
  • Spacious deck

Tags

OPEN KITCHENCENTRAL AIRSPACIOUS DECKINSULATED GARAGEBRIGHT LIVING AREAUPDATED FLOORING

Property features AI

Exterior

  • Parking: Detached garage with 2 spaces; Garage door opener
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; 2 stories
  • Construction: Frame construction with wood siding; Asphalt shingle roof
  • Exterior features: Deck

Interior

  • Kitchen: Dishwasher; Electric range; Microwave; Refrigerator
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Dishwasher; Electric range; Microwave; Refrigerator; Electric water heater; Full basement
  • Laundry & utility: Washer; Dryer; Electric dryer hookup

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/1.0-bath single-family listed at $139k.

Deal economics

  • At list price, monthly cash flow is $170 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $139k).
  • Recommended offer: $135k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#506 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: employment C-, schools D+, health & safety D.
  • Market conditions: 42 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 $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($135k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 15y ago 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 $84k; list at $139k implies a 65% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $134,830 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% 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. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.03%
Cap rate
7.76%
Cash-on-cash
5.26%
DSCR
1.23
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$151,404
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
521 Jackson St 0.12mi 3/2.0 1,260 (-8%) 7mo $80,000 $63 72
914 Douglas Ave 0.41mi 3/1.2 1,396 (+2%) 10mo $160,000 $115 68
810 Adams Ave 0.27mi 4/1.2 (+1) 1,440 (+6%) 10mo $120,000 $83 64
107 Roosevelt Ave 0.23mi 3/1.5 1,196 (-12%) 6mo $133,000 $111 62
621 Summit St 0.31mi 3/2.0 1,447 (+6%) 14mo $130,000 $90 60
905 Washington St 0.26mi 3/3.0 1,536 (+13%) 4mo $135,000 $88 56
711 Grant Ave 0.32mi 2/2.0 (-1) 1,414 (+4%) 19mo $171,900 $122 54
606 Cleveland St 0.19mi 3/1.0 1,197 (-12%) 22mo $77,000 $64 53
520 Mckinley Ave 0.04mi 4/1.2 (+1) 1,567 (+15%) 18mo $182,410 $116 52
919 Adams Ave 0.35mi 3/1.0 1,198 (-12%) 14mo $14,250 $12 52
1008 Douglas Ave 0.44mi 2/2.0 (-1) 1,518 (+11%) 0mo $169,900 $112 52
107 N Auburn Ave 0.31mi 3/2.0 1,550 (+14%) 19mo $229,000 $148 43

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
-8.1%
Equity multiple
0.70×
Total profit
$-11,646
Equity at exit
$20,725
10-year hold
IRR
1.4%
Equity multiple
1.10×
Total profit
$3,925
Equity at exit
$12,018

Cash invested: $38,920 (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 55734

Home prices YoY
-29.1%
Active inventory
42
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,431 medium interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$173 /mo · $2,074/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$300
Net cashflow
$170

Break-even live

Break-even rent $1,215
Max offer price $139,000
Occupancy floor 83%

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
$34,750
Closing costs
$4,170
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 21 events

  1. 2026-06-19
    days on market $139,000 Active 39 DOM
  2. 2026-06-18
    days on market $139,000 Active 38 DOM
  3. 2026-06-17
    days on market $139,000 Active 37 DOM
  4. 2026-06-16
    days on market $139,000 Active 36 DOM
  5. 2026-06-15
    days on market $139,000 Active 35 DOM
  6. 2026-06-14
    days on market $139,000 Active 33 DOM
  7. 2026-06-13
    days on market $139,000 Active 32 DOM
  8. 2026-06-10
    days on market $139,000 Active 30 DOM
  9. 2026-06-09
    days on market $139,000 Active 29 DOM
  10. 2026-06-08
    days on market $139,000 Active 28 DOM
  11. 2026-06-07
    days on market $139,000 Active 27 DOM
  12. 2026-06-05
    days on market $139,000 Active 24 DOM
  13. 2026-06-03
    days on market $139,000 Active 23 DOM
  14. 2026-06-02
    pricedays on market $139,000 Active 22 DOM
  15. 2026-06-01
    days on market $145,000 Active 21 DOM
  16. 2026-05-31
    days on market $145,000 Active 20 DOM
  17. 2026-05-30
    days on market $145,000 Active 19 DOM
  18. 2026-05-11
    listed $145,000 Active
  19. 2011-06-10
    soldstatus $84,000
  20. 2011-06-01
    soldstatus $84,000 214-char remark
    Show marketing remark (214 chars)

    Move in condition home. Home features newer roof, furnace, central air, water heater, front & back doors, remodeled bath, new laminate wood floor in the kitchen and new 2 stall garage. Bedrooms are in tandem.

  21. 2011-04-04
    listed $86,900 214-char remark
    Show marketing remark (214 chars)

    Move in condition home. Home features newer roof, furnace, central air, water heater, front & back doors, remodeled bath, new laminate wood floor in the kitchen and new 2 stall garage. Bedrooms are in tandem.

ⓘ 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
$2,074 · $173/mo
Projected year-2 tax
$2,074 · $173/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 · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 1/10 Low 7 d/yr ≥90°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$17,167
− Mortgage interest
−$7,786
− Property taxes
−$2,074
− Insurance
−$695
− Repairs & maintenance
−$1,373
− Management
−$1,373
− Depreciation
−$4,044
Taxable loss
−$179
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$43
After-tax cash flow
$2,089/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)

No district data.

Livability — Eveleth

Score
66/100
State rank
#506
US rank
#12213

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Eveleth, MN
Population (ZIP)
6,332

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 (93%)
Race & ethnicity
White 93% Two or more races 4% Black 1% Native American 1%
Common ancestry
Portuguese 13% Romanian 3% Lithuanian 3%
Foreign-born
2%
Languages at home
97% English-only · Russian/Polish/Slavic 2%

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
▼ -85.98%
Current HPI
209.7614
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

+66.9% since first listed
4 events — show timeline
  • 2026-05-11 Listed $145,000 RAOR
  • 2011-06-10 Sold (Public Records) $84,000 Public Records
  • 2011-06-01 Sold (MLS) $84,000 RAOR
  • 2011-04-04 Listed $86,900 RAOR

Property tax history

+15.3%/yr

Latest (2025): $2,074 · +12.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…