CashFlowRE
Sign in Sign up
1023 South St
B+ Composite 76.78
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$45,000

1023 South St · Jackson, MN 56143
4 bd · 2.0 ba · 2,224 sqft · SingleFamily public records · 128 Days on market
Built 1892 0.33 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Seller holds equitable interest in the property. Transaction may involve an assignment of contract.Discover the incredible potential of this charming residence situated on a spacious double lot in Jackson. Originally a duplex, this unique home offers significant flexibility with two kitchens—including an updated main kitchen—and two separate basement areas. The interior features a mix of hardwood, vinyl, and carpet, providing a solid foundation for your personal touch and fresh paint. Enjoy the freedom of a property with no HOA and plenty of room to grow. Whether you're looking for a large single-family home or a multi-generational setup, this is a must-see!

Key facts

  • Two kitchens
  • Double lot
  • Updated main kitchen

Tags

DOUBLE LOTTWO KITCHENSUPDATED MAIN KITCHENTWO SEPARATE BASEMENT AREASNO HOA

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/2.0-bath single-family listed at $45k.

Deal economics

  • At list price, monthly cash flow is $863 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $40k (12.0% 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 $1k of equity ($311 loan paydown + $1k 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 $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 128 days — a 12% lower offer ($40k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1892 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $39,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 128 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 1892 — 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
3.29%
Cap rate
29.30%
Cash-on-cash
82.16%
DSCR
4.66
GRM
2.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
86.3%
Equity multiple
5.72×
Total profit
$59,488
Equity at exit
$19,283
10-year hold
IRR
86.1%
Equity multiple
11.79×
Total profit
$135,935
Equity at exit
$28,999

Cash invested: $12,600 (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
2.5×

Monthly cashflow live

Estimated rent
$1,479 medium interval (Pro) →
Mortgage (P&I)
$236
Tax from tax record
$51 /mo · $614/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$863

Break-even live

Break-even rent $387
Max offer price $45,000
Occupancy floor 37%

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
$11,250
Closing costs
$1,350
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 20 events

  1. 2026-06-18
    days on market $45,000 Active 128 DOM
  2. 2026-06-17
    days on market $45,000 Active 127 DOM
  3. 2026-06-16
    days on market $45,000 Active 126 DOM
  4. 2026-06-15
    days on market $45,000 Active 125 DOM
  5. 2026-06-13
    days on market $45,000 Active 123 DOM
  6. 2026-06-12
    days on market $45,000 Active 122 DOM
  7. 2026-06-09
    days on market $45,000 Active 119 DOM
  8. 2026-06-08
    days on market $45,000 Active 118 DOM
  9. 2026-06-07
    days on market $45,000 Active 117 DOM
  10. 2026-06-07
    days on market $45,000 Active 116 DOM
  11. 2026-06-04
    days on market $45,000 Active 113 DOM
  12. 2026-06-02
    days on market $45,000 Active 112 DOM
  13. 2026-06-01
    days on market $45,000 Active 111 DOM
  14. 2026-05-31
    days on market $45,000 Active 110 DOM
  15. 2026-05-31
    days on market $45,000 Active 109 DOM
  16. 2026-05-04
    price $45,000 678-char remark
    Show marketing remark (678 chars)

    Seller holds equitable interest in the property. Transaction may involve an assignment of contract.Discover the incredible potential of this charming residence situated on a spacious double lot in Jackson. Originally a duplex, this unique home offers significant flexibility with two kitchens—including an updated main kitchen—and two separate basement areas. The interior features a mix of hardwood, vinyl, and carpet, providing a solid foundation for your personal touch and fresh paint. Enjoy the freedom of a property with no HOA and plenty of room to grow. Whether you're looking for a large single-family home or a multi-generational setup, this is a must-see!

  17. 2026-02-25
    price $55,000 678-char remark
    Show marketing remark (678 chars)

    Seller holds equitable interest in the property. Transaction may involve an assignment of contract.Discover the incredible potential of this charming residence situated on a spacious double lot in Jackson. Originally a duplex, this unique home offers significant flexibility with two kitchens—including an updated main kitchen—and two separate basement areas. The interior features a mix of hardwood, vinyl, and carpet, providing a solid foundation for your personal touch and fresh paint. Enjoy the freedom of a property with no HOA and plenty of room to grow. Whether you're looking for a large single-family home or a multi-generational setup, this is a must-see!

  18. 2026-02-10
    listed $64,500 Active 678-char remark
    Show marketing remark (678 chars)

    Seller holds equitable interest in the property. Transaction may involve an assignment of contract.Discover the incredible potential of this charming residence situated on a spacious double lot in Jackson. Originally a duplex, this unique home offers significant flexibility with two kitchens—including an updated main kitchen—and two separate basement areas. The interior features a mix of hardwood, vinyl, and carpet, providing a solid foundation for your personal touch and fresh paint. Enjoy the freedom of a property with no HOA and plenty of room to grow. Whether you're looking for a large single-family home or a multi-generational setup, this is a must-see!

  19. 2016-01-20
    soldstatus $50,100
  20. 1993-10-14
    soldstatus $25,000

ⓘ 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
$614 · $51/mo
Projected year-2 tax
$614 · $51/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 3/10 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
$17,750
− Mortgage interest
−$2,521
− Property taxes
−$614
− Insurance
−$225
− Repairs & maintenance
−$1,420
− Management
−$1,420
− Depreciation
−$1,309
Taxable income
$10,241
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,458
After-tax cash flow
$7,894/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

+80.0% since first listed
5 events — show timeline
  • 2026-05-04 Price Changed $45,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-25 Price Changed $55,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-10 Listed $64,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-01-20 Sold (Public Records) $50,100 Public Records
  • 1993-10-14 Sold (Public Records) $25,000 Public Records

Property tax history

+4.0%/yr

Latest (2025): $614 · -2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…