CashFlowRE
Sign in Sign up
711 N 44th Ave Ave E
C+ Composite 60.52
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 +22.4/30.0
  • ARV discount +12.3/15.0
  • DSCR +7.2/10.0
  • 1% rule +5.3/10.0
  • Schools +4.2/10.0
  • Livability +4.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$219,500

711 N 44th Ave Ave E · Duluth, MN 55804
2 bd · 1.0 ba · 800 sqft · SingleFamily public records · 2 Days on market
Built 1890 0.25 ac lot Est $246k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in a wonderful nook in Lakeside, this tastefully remodeled home is exactly what this market needs. Features include a new kitchen w/ gorgeous counter tops, cabinets and stainless steel appliances, a main level bath, a brand new energy star furnace (gas), new sump pump, n

Key facts

  • Open back yard
  • Updated kitchen
  • Updated flooring

Tags

OVERSIZED LEVEL LOTOPEN BACK YARDUPDATED KITCHENSOUTH FACING NEWER DECKUPDATED MAIN FLOOR BATHUPDATED FLOORING

Property features AI

Exterior

  • Parking: No dedicated parking listed
  • Utilities: Public water; Public sewer
  • Home design: Single-family detached residence; Single-story
  • Exterior features: Deck

Interior

  • Bathrooms: 1 full bathroom; 1 half bathroom
  • Heating & cooling: Forced air heating (natural gas); Window cooling units
  • Interior features: Full unfinished basement

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/1.0-bath single-family listed at $220k.

Deal economics

  • At list price, monthly cash flow is $367 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $220k).
  • Cap rate 8.3% vs local median 4.9% in Duluth — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 82/100 on livability (#36 in MN, #1,060 nationally) — a professional / high-income tenant draw. Strengths: commute A+, cost of living A+, housing A+; Watch: amenities F.
  • Duluth Public School District (urban): math 44% / reading 55% proficiency, ranked #132 of 301 in MN (top 44%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 99 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 8 sale attempts since 18y 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 $137k; list at $220k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1890 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $219,500

Questions for the listing agent

  1. Built in 1890 — 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. Schools are B-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?
  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
1.03%
Cap rate
8.30%
Cash-on-cash
7.16%
DSCR
1.32
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$245,600
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4405 Cooke St 0.12mi 2/1.5 830 (+4%) 2mo $260,000 $313 84
4215 Regent St 0.21mi 2/2.0 820 (+2%) 0mo $251,500 $307 82
801 N 46th Ave Ave E 0.18mi 2/1.0 864 (+8%) 22mo $248,900 $288 60
4302 Pitt St 0.16mi 3/1.5 (+1) 848 (+6%) 20mo $235,000 $277 59

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
-5.4%
Equity multiple
0.80×
Total profit
$-12,245
Equity at exit
$32,728
10-year hold
IRR
4.3%
Equity multiple
1.31×
Total profit
$19,311
Equity at exit
$18,978

Cash invested: $61,460 (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 55804

Active inventory
99
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$2,269 medium interval (Pro) →
Mortgage (P&I)
$1,151
Tax from tax record
$184 /mo · $2,204/yr
Insurance
$91
HOA
$0
Vacancy / Maint / Mgmt
$477
Net cashflow
$367

Break-even live

Break-even rent $1,805
Max offer price $219,500
Occupancy floor 79%

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
$54,875
Closing costs
$6,585
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5090 London Rd Unit 1 Duluth, MN 2.0 2.0 959 $2,100 $2.19 13d 1 0.70mi
3780 London Rd Duluth, MN 1.0–3.0 1.0–2.0 1312 $2,542 $1.94 13d 1 0.82mi

Listing history 3 events

  1. 2026-06-07
    statusdays on market $219,500 Pending 2 DOM
  2. 2026-06-05
    remarks 699-char remark
  3. 2026-06-05
    listed $219,500 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
$2,204 · $184/mo
Projected year-2 tax
$2,331 · $194/mo
Expected delta
+$127/yr (+$11/mo · 5.8%)

ⓘ 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 1/10 Low
  • 🌡 Heat 2/10 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
$27,232
− Mortgage interest
−$12,295
− Property taxes
−$2,204
− Insurance
−$1,098
− Repairs & maintenance
−$2,179
− Management
−$2,179
− Depreciation
−$6,385
Taxable income
$892
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$214
After-tax cash flow
$4,184/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
Duluth Public School District
NCES district ID
2711040
Math proficiency
44% ▼ -10.00%
Reading proficiency
55% ▼ -6.00%
Median HH income
$45,692
Composite
41.92/100
National rank
#3360
State rank
#132 of 301 in MN

Livability — Duluth

Score
82/100
State rank
#36
US rank
#1060

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Duluth, MN
City population
71,097
Population (ZIP)
16,018

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 (92%)
Race & ethnicity
White 92% Two or more races 5% Hispanic / Latino 1% Asian 1%
Common ancestry
Portuguese 14% Scottish 4% Romanian 4%
Foreign-born
3% · Canada
Languages at home
96% English-only · 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
▼ -253.94%
Current HPI
199.4064
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

+99.7% since first listed
17 events — show timeline
  • 2026-06-04 Listed $219,500 LSAR
  • 2016-06-14 Sold (Public Records) $137,000 Public Records
  • 2016-06-08 Sold (MLS) $137,000 LSAR
  • 2016-04-10 Listed $137,000 LSAR
  • 2013-10-25 Sold (Public Records) $122,400 Public Records
  • 2013-10-24 Sold (MLS) $122,400 NORTHSTARMLS as Distributed by MLS Grid
  • 2013-09-06 Listed $119,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-12-31 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2010-09-15 Listed $114,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-09-15 Listed $114,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2009-01-18 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-06-26 Listed $113,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-06-26 Listed $113,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-06-19 Sold (Public Records) $109,900 Public Records
  • 2008-05-23 Sold (MLS) $109,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-05-23 Sold (MLS) $109,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-03-26 Listed $109,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+4.6%/yr

Latest (2025): $2,204 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…