CashFlowRE
Sign in Sign up
3313 Outer Dr
F Composite 23.27
Why this score? — see what drove the F 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 +7.5/30.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.6/10.0
  • 1% rule +1.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$174,900

3313 Outer Dr · Hibbing, MN 55746
2 bd · 2.0 ba · 888 sqft · SingleFamily public records · 17 Days on market
Built 1954 8,712 sqft lot Est $125k · 40% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Absolutely Adorable 3BR 2Bath Rambler in Greenhaven Near Elementary School Within Blocks of K-12 Schooling and Hospital/Clinic!! This Beauty is Complete From Top to Bottom Coming Fully Furnished With High End Furniture and Appliances!! Everything Stays!! Finished Basement With Sauna, Private Backyard With Storage Shed, Deck, Patio and Entertaining Gazebo!! New Roof, Windows, Flooring, Furnace, Updated Electrical and More!! Nothing at All to do Here!! Move-In Ready!! Enjoy Your New Home!!

Key facts

  • Refreshened bathroom
  • Newer furnace
  • Newer roof

Tags

REMODELED HOMENEWER ROOFUPDATED VINYL WINDOWSNEWER FURNACEUPDATED ELECTRICAL SYSTEMREFRESHENED BATHROOM

Property features AI

Exterior

  • Parking: Detached 1-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; One story
  • Construction: Frame construction with metal siding; Asphalt shingle roof
  • Exterior features: Deck; Porch; Screened porch

Interior

  • Kitchen: Electric range; Refrigerator; Dishwasher not listed
  • Heating & cooling: Central air conditioning; Forced air heating; Natural gas heating
  • Interior features: Dryer; Electric range; Refrigerator; Washer; Electric water heater; Full basement
  • Laundry & utility: Electric dryer hookup; Washer; Dryer; Electric water heater

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 $175k.

Deal economics

  • At list price, monthly cash flow is $-219 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $136k (22.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $108k (38.4% below list).
  • Recommended offer: $108k (38.4% below list) — sets the bar for 1% rule.
  • Cap rate 4.8% vs local median 6.4% in Hibbing — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 79/100 on livability (#103 in MN, #2,307 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A+; Watch: employment D+, amenities F, commute F.
  • Hibbing Public School District (town): math 43% / reading 54% proficiency, ranked #150 of 301 in MN (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 96 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y 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.

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 $107,770 (38.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. Schools are A-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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.62%
Cap rate
4.79%
Cash-on-cash
-5.37%
DSCR
0.76
GRM
13.5

CMA / ARV

ARV (on-the-fly)
$125,208
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3330 Outer Dr 0.06mi 2/2.0 977 (+10%) 6mo $131,500 $135 76
3718 4th Ave Ave W 0.49mi 2/1.0 864 (-3%) 1mo $123,400 $143 68
3511 3rd Ave Ave W 0.36mi 2/1.0 798 (-10%) 0mo $132,900 $167 62
2733 E 7th Ave 0.47mi 3/1.0 (+1) 900 (+1%) 8mo $150,000 $167 60
3825 E 4th Ave 0.49mi 2/1.7 975 (+10%) 2mo $79,000 $81 58
3417 2nd Ave W 0.27mi 2/1.5 800 (-10%) 14mo $115,900 $145 58
2608 3rd Ave Ave E 0.59mi 3/1.2 (+1) 890 (+0%) 16mo $110,000 $124 50
3425 2nd Ave Ave W 0.28mi 2/2.0 1,020 (+15%) 17mo $128,500 $126 48
3112 2nd Ave Ave W 0.30mi 2/1.0 1,017 (+14%) 13mo $120,000 $118 47
2815 E 4th Ave 0.41mi 3/1.5 (+1) 1,001 (+13%) 11mo $141,000 $141 44
2630 4th Ave Ave W 0.65mi 2/1.0 820 (-8%) 12mo $92,500 $113 42
3833 3rd Ave Ave W 0.55mi 3/1.0 (+1) 1,001 (+13%) 7mo $169,000 $169 38

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
-25.5%
Equity multiple
0.13×
Total profit
$-42,381
Equity at exit
$26,078
10-year hold
IRR
-22.1%
Equity multiple
-0.13×
Total profit
$-55,172
Equity at exit
$15,122

Cash invested: $48,972 (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 55746

Home prices YoY
-18.7%
Active inventory
96
Price-to-rent
13.5×

Monthly cashflow live

Estimated rent
$1,078 high interval (Pro) →
Mortgage (P&I)
$917
Tax from tax record
$81 /mo · $968/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$-219

Break-even live

Break-even rent $1,355
Max offer price $136,150
Occupancy floor

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
$43,725
Closing costs
$5,247
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
600 E 40th St Hibbing, MN 1.0–2.0 1.0 729 $1,135 $1.56 13d 1 0.75mi
3505 9th Ave W Unit 1 Hibbing, MN 2.0 1.0 627 $750 $1.20 13d 1 0.77mi
3505 9th Ave W Unit 2 Hibbing, MN 2.0 1.0 627 $748 $1.19 13d 1 0.77mi
1606 E 29th St Hibbing, MN 2.0 1.0 1000 $1,160 $1.16 13d 1 1.00mi
1605 E 29th St Hibbing, MN 2.0 1.0 1000 $1,160 $1.16 43d 1 1.00mi
2023 7th Ave E Unit 2023 Hibbing, MN 1.0 1.0 546 $940 $1.72 13d 1 1.02mi
1615 1/2 E 29th St Hibbing, MN 1.0 1.0 750 $940 $1.25 13d 1 1.04mi
1643 E 29th St Hibbing, MN 2.0 1.0 1000 $1,160 $1.16 13d 1 1.04mi
1621 E 29th St Hibbing, MN 1.0 1.0 750 $940 $1.25 13d 1 1.05mi
100 Southview Dr Hibbing, MN 1.0–3.0 1.0 833 $841 $1.01 13d 1 1.43mi

Listing history 14 events

  1. 2026-06-19
    days on market $174,900 Active 17 DOM
  2. 2026-06-18
    days on market $174,900 Active 16 DOM
  3. 2026-06-17
    days on market $174,900 Active 15 DOM
  4. 2026-06-16
    days on market $174,900 Active 14 DOM
  5. 2026-06-15
    days on market $174,900 Active 13 DOM
  6. 2026-06-14
    days on market $174,900 Active 11 DOM
  7. 2026-06-13
    days on market $174,900 Active 10 DOM
  8. 2026-06-10
    days on market $174,900 Active 8 DOM
  9. 2026-06-09
    days on market $174,900 Active 7 DOM
  10. 2026-06-08
    days on market $174,900 Active 6 DOM
  11. 2026-06-07
    days on market $174,900 Active 5 DOM
  12. 2026-06-05
    days on market $174,900 Active 2 DOM
  13. 2026-06-03
    remarks 699-char remark
  14. 2026-06-03
    listed $174,900 Active 1 DOM

ⓘ 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
$968 · $81/mo
Projected year-2 tax
$1,463 · $122/mo
Expected delta
+$495/yr (+$41/mo · 51.2%)

ⓘ 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 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
$12,932
− Mortgage interest
−$9,797
− Property taxes
−$968
− Insurance
−$874
− Repairs & maintenance
−$1,035
− Management
−$1,035
− Depreciation
−$5,088
Taxable loss
−$5,864
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,407
After-tax cash flow
$-1,225/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
Hibbing Public School District
NCES district ID
2713980
Math proficiency
43% ▼ -14.00%
Reading proficiency
54% ▼ -13.00%
Median HH income
$41,666
Composite
40.7/100
National rank
#3667
State rank
#150 of 301 in MN

Livability — Hibbing

Score
79/100
State rank
#103
US rank
#2307

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hibbing, MN
County
Saint Louis County · 115,152 people
City population
16,730
Metro
Duluth, MN-WI
Population (ZIP)
16,730
Household income
$55,823
Rent vs Own
27.9% rent · 72.1% own
Severe rent burden
623.0

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 (93%)
Race & ethnicity
White 93% Two or more races 4% Black 2% Hispanic / Latino 2%
Common ancestry
Portuguese 10% Lithuanian 2% Romanian 2%
Foreign-born
2% · Canada
Languages at home
96% English-only · Spanish 1% German/W. Germanic 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
▼ -50.85%
Current HPI
220.7198
Rent YoY
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

+104.6% since first listed
13 events — show timeline
  • 2026-06-02 Listed $174,900 RAOR
  • 2024-04-01 Sold (Public Records) $159,000 Public Records
  • 2024-03-21 Sold (MLS) $159,000 RAOR
  • 2024-03-21 Sold (MLS) $159,000 LSAR
  • 2024-02-29 Pending RAOR
  • 2024-02-27 Listed $152,500 RAOR
  • 2024-02-27 Listed $152,500 LSAR
  • 2020-11-13 Sold (Public Records) $113,000 Public Records
  • 2020-08-13 Sold (MLS) $113,000 RAOR
  • 2020-08-13 Sold (MLS) $113,000 LSAR
  • 2020-05-22 Listed $115,900 RAOR
  • 2020-05-21 Listed $115,900 LSAR
  • 2010-01-22 Sold (Public Records) $85,500 Public Records

Property tax history

+3.5%/yr

Latest (2025): $968 · -20.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…