CashFlowRE
Sign in Sign up
37373 Hanson Rd 🔨 Auction
C- Composite 51.37
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.0/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.3/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$1

37373 Hanson Rd · Bigfork, MN 56628
3 bd · 2.0 ba · 1,832 sqft · SingleFamily public records · 23 Days on market
Built 1974 40 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

AUCTION! Being offered at online auction is this 3 bedroom, 2 bath rambler situated on approximately 39.9 acres of mature forest just minutes from Bigfork, Minnesota. Offering the perfect combination of country living and recreational opportunity, this property provides privacy, wildlife habitat, and room to enjoy all that Northern Minnesota has to offer. The home features over 1,200 square feet of main floor living space along with a partially finished basement, providing additional room for storage, hobbies, or future expansion. Enjoy your morning coffee or unwind in the evening from the comfort of the three-season porch while taking in the peaceful wooded surroundings and abundant wildli

Key facts

  • Three season porch
  • Storage sheds
  • 39.9 acre lot

Tags

THREE SEASON PORCHDETACHED DOUBLE GARAGESSTORAGE SHEDS

Property features AI

Finance

  • Other: Directions: 2 miles north of Bigfork MN on Hwy. 38, then 1/4 mile west on Hanson Road
  • HOA & community: No association fees

Exterior

  • Parking: Multiple garages; 4 garage spaces
  • Utilities: Well with 4-inch submersible; Septic system (compliant); 100 amp electric service (plus other); Electric and propane fuel
  • Home design: Residential property; One level; Main-level entry
  • Construction: Frame construction; Block foundation; Basement (block)
  • Exterior features: Deck; French doors; Wood exterior; Storage shed; Tree coverage - heavy; Approximately 39.9 acres, heavily wooded

Interior

  • Kitchen: Range; Refrigerator
  • Bedrooms: 3 bedrooms (all on the main level)
  • Bathrooms: 1 full bath on the main level; 1 three-quarter bath in the basement
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Three-season porch; Family room; Living room; Informal dining area; Main-floor primary bedroom; Non-egress room; Storage; Utility room; Washer/dryer hookup; Water softener (owned); Fuel tank (rented)
  • Laundry & utility: Washer/dryer hookup; Electric water heater; Water softener (owned)

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🔨 Auction listing. The $1 list price is a nominal opening bid, not a real ask — every metric below is computed on the estimated value $1 (ARV from comps), not the list price.

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath single-family listed at $1.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $1).

Location & tenants

  • Location reads 71/100 on livability (#324 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: schools C-, crime D, employment D.
  • Grand Rapids Public School District (town): math 46% / reading 55% proficiency, ranked #119 of 301 in MN (top 40%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 23 active listings in the ZIP; 121 units permitted in Itasca County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Itasca County population projected to shrink 4% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (2.0% appreciation + 3.0% rent growth), your $0 cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($0) is reasonable based on typical stale-listing flexibility.
Recommended offer $1

Questions for the listing agent

  1. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. 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.
  5. 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.
  6. 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
138234.00%
Cap rate
1310456.32%
Cash-on-cash
4680178.67%
DSCR
208242.62
GRM
0.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
248478.29×
Total profit
$69,574
Equity at exit
$0
10-year hold
IRR
Equity multiple
536532.15×
Total profit
$150,229
Equity at exit
$1

Cash invested: $0 (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 56628

Home prices YoY
1.2%
Active inventory
23

Monthly cashflow live

Estimated rent
$1,382 medium interval (Pro) →
Mortgage (P&I)
$0
Tax est. 1.5%
$0 /mo · $0/yr
Insurance
$0
HOA
$0
Vacancy / Maint / Mgmt
$290
Net cashflow
$1,092

Break-even live

Break-even rent
Max offer price $1
Occupancy floor 16%

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
$0
Closing costs
$0
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 17 events

  1. 2026-06-19
    days on market $1 Active 23 DOM
  2. 2026-06-18
    days on market $1 Active 22 DOM
  3. 2026-06-17
    days on market $1 Active 21 DOM
  4. 2026-06-16
    days on market $1 Active 20 DOM
  5. 2026-06-15
    days on market $1 Active 19 DOM
  6. 2026-06-14
    days on market $1 Active 17 DOM
  7. 2026-06-13
    days on market $1 Active 16 DOM
  8. 2026-06-10
    days on market $1 Active 14 DOM
  9. 2026-06-09
    days on market $1 Active 13 DOM
  10. 2026-06-08
    days on market $1 Active 12 DOM
  11. 2026-06-07
    days on market $1 Active 11 DOM
  12. 2026-06-03
    days on market $1 Active 7 DOM
  13. 2026-06-02
    days on market $1 Active 6 DOM
  14. 2026-06-01
    days on market $1 Active 5 DOM
  15. 2026-05-31
    days on market $1 Active 4 DOM
  16. 2026-05-30
    days on market $1 Active 3 DOM
  17. 2026-05-26
    listed $1 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 1/10 Low 7 d/yr ≥92°F today · 11 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$16,588
− Mortgage interest
−$0
− Property taxes
−$0
− Insurance
−$0
− Repairs & maintenance
−$1,327
− Management
−$1,327
− Depreciation
−$0
Taxable income
$13,934
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,344
After-tax cash flow
$9,760/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
Grand Rapids Public School District
NCES district ID
2713170
Math proficiency
46% ▼ -7.00%
Reading proficiency
55% ▼ -6.00%
Median HH income
$49,762
Composite
43.14/100
National rank
#3077
State rank
#119 of 301 in MN

Livability — Bigfork

Score
71/100
State rank
#324
US rank
#7305

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,649

Population outlook (Itasca County) Hauer SSP2

Today (2025)
45,885 people
By 2030
45,890 · +0.0%
By 2040
45,171 · -1.6%
By 2050
43,946 · -4.2%
By 2075
40,950 · -10.8%
By 2100
34,909 · -23.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Native American 2% Hispanic / Latino 1% Black 1%
Common ancestry
Portuguese 15% Lithuanian 3% Iranian 3%
Foreign-born
1%
Languages at home
99% English-only · Other Indo-European 1%

Political lean MEDSL · Itasca

2024 margin
Strong R (+20.2) · D 39.1% · R 59.3% · Other 1.6%
2008→2024 swing
-33.1pp toward R · 2008: 12.9pp · 2024: -20.2pp
All cycles
2024: R+20.2 2020: R+16.8 2016: R+16.5 2012: D+9.9 2008: D+12.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 2.00%
Current HPI
170.2233
Rent YoY
Metro
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Property tax history

+6.1%/yr

Latest (2026): $2,228 · +10.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…