CashFlowRE
Sign in Sign up
723 6th St
F Composite 25.21
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).

  • ARV discount +7.5/15.0
  • Cash flow +4.4/30.0
  • Livability +3.7/5.0
  • Schools +3.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.0/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$139,900

723 6th St · International Falls, MN 56649
2 bd · 4.0 ba · 790 sqft · Other public records · 136 Days on market
Built 1930 4,791 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This well-located duplex features two units- one 1 bed /1 bath and one 2 bed/1 bath- offering strong rental flexibility. Situated on a corner lot with a 22x24 two-stall garage for off-street parking and storage. The 2-bedroom unit also includes an unfinished basement with an additional 1/4 bath and a non-conforming room, providing extra storage or flexible space. Great investment opportunity or owner-occupant looking to offset their mortgage.

Key facts

  • 4,791 sq ft lot
  • 2 garage spots
  • Built 1930

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/4.0-bath other listed at $140k.

Deal economics

  • At list price, monthly cash flow is $-364 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $76k (45.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $84k (39.7% below list).
  • Recommended offer: $76k (45.9% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 73/100 on livability (#242 in MN) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: crime F, amenities D-, commute F.
  • International Falls School District (town): math 40% / reading 45% proficiency, ranked #211 of 301 in MN (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 70 active listings in the ZIP; 26 units permitted in Koochiching County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Koochiching County population projected at -27% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 136 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $34k; list at $140k implies a 311% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $75,622 (45.9% 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. It's been on market 136 days. Have you received any prior offers? Is the seller open to a 46% concession, seller financing, or rate buy-down credit?
  3. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Crime grade is F 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.60%
Cap rate
3.17%
Cash-on-cash
-11.15%
DSCR
0.50
GRM
13.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-36.6%
Equity multiple
-0.17×
Total profit
$-45,793
Equity at exit
$20,860
10-year hold
IRR
-51.0%
Equity multiple
-0.77×
Total profit
$-69,507
Equity at exit
$12,096

Cash invested: $39,172 (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 56649

Home prices YoY
-22.7%
Active inventory
70
Price-to-rent
13.8×

Monthly cashflow live

Estimated rent
$843 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$238 /mo · $2,858/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$177
Net cashflow
$-364

Break-even live

Break-even rent $1,304
Max offer price $75,622
Occupancy floor

Sensitivity live

Price -10% $-285 -5% $-324 +0% $-364 +5% $-403 +10% $-443
Rent -10% $-430 -5% $-397 +0% $-364 +5% $-331 +10% $-297
Rate -1.0pp $-293 -0.5pp $-328 base $-364 +0.5pp $-400 +1.0pp $-437

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
$34,975
Closing costs
$4,197
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 25 events

  1. 2026-06-21
    days on market $139,900 Active 136 DOM
  2. 2026-06-21
    pricedays on market $139,900 Active 135 DOM
  3. 2026-06-18
    days on market $149,900 Active 133 DOM
  4. 2026-06-17
    days on market $149,900 Active 132 DOM
  5. 2026-06-16
    days on market $149,900 Active 131 DOM
  6. 2026-06-15
    days on market $149,900 Active 130 DOM
  7. 2026-06-13
    days on market $149,900 Active 128 DOM
  8. 2026-06-12
    days on market $149,900 Active 127 DOM
  9. 2026-06-09
    days on market $149,900 Active 124 DOM
  10. 2026-06-08
    days on market $149,900 Active 123 DOM
  11. 2026-06-07
    days on market $149,900 Active 122 DOM
  12. 2026-06-07
    days on market $149,900 Active 121 DOM
  13. 2026-06-04
    days on market $149,900 Active 118 DOM
  14. 2026-06-02
    days on market $149,900 Active 117 DOM
  15. 2026-06-01
    days on market $149,900 Active 116 DOM
  16. 2026-05-31
    days on market $149,900 Active 115 DOM
  17. 2026-05-31
    days on market $149,900 Active 114 DOM
  18. 2026-04-29
    price $149,900 446-char remark
    Show marketing remark (446 chars)

    This well-located duplex features two units- one 1 bed /1 bath and one 2 bed/1 bath- offering strong rental flexibility. Situated on a corner lot with a 22x24 two-stall garage for off-street parking and storage. The 2-bedroom unit also includes an unfinished basement with an additional 1/4 bath and a non-conforming room, providing extra storage or flexible space. Great investment opportunity or owner-occupant looking to offset their mortgage.

  19. 2026-04-29
    price $149,900 446-char remark
    Show marketing remark (446 chars)

    This well-located duplex features two units- one 1 bed /1 bath and one 2 bed/1 bath- offering strong rental flexibility. Situated on a corner lot with a 22x24 two-stall garage for off-street parking and storage. The 2-bedroom unit also includes an unfinished basement with an additional 1/4 bath and a non-conforming room, providing extra storage or flexible space. Great investment opportunity or owner-occupant looking to offset their mortgage.

  20. 2026-03-10
    price $159,900 446-char remark
    Show marketing remark (446 chars)

    This well-located duplex features two units- one 1 bed /1 bath and one 2 bed/1 bath- offering strong rental flexibility. Situated on a corner lot with a 22x24 two-stall garage for off-street parking and storage. The 2-bedroom unit also includes an unfinished basement with an additional 1/4 bath and a non-conforming room, providing extra storage or flexible space. Great investment opportunity or owner-occupant looking to offset their mortgage.

  21. 2026-03-10
    price $159,900 446-char remark
    Show marketing remark (446 chars)

    This well-located duplex features two units- one 1 bed /1 bath and one 2 bed/1 bath- offering strong rental flexibility. Situated on a corner lot with a 22x24 two-stall garage for off-street parking and storage. The 2-bedroom unit also includes an unfinished basement with an additional 1/4 bath and a non-conforming room, providing extra storage or flexible space. Great investment opportunity or owner-occupant looking to offset their mortgage.

  22. 2026-02-04
    listed $169,900 Active 446-char remark
    Show marketing remark (446 chars)

    This well-located duplex features two units- one 1 bed /1 bath and one 2 bed/1 bath- offering strong rental flexibility. Situated on a corner lot with a 22x24 two-stall garage for off-street parking and storage. The 2-bedroom unit also includes an unfinished basement with an additional 1/4 bath and a non-conforming room, providing extra storage or flexible space. Great investment opportunity or owner-occupant looking to offset their mortgage.

  23. 2026-02-04
    listed $169,900 Active 446-char remark
    Show marketing remark (446 chars)

    This well-located duplex features two units- one 1 bed /1 bath and one 2 bed/1 bath- offering strong rental flexibility. Situated on a corner lot with a 22x24 two-stall garage for off-street parking and storage. The 2-bedroom unit also includes an unfinished basement with an additional 1/4 bath and a non-conforming room, providing extra storage or flexible space. Great investment opportunity or owner-occupant looking to offset their mortgage.

  24. 2007-04-03
    soldstatus $34,000
  25. 2006-04-01
    soldstatus $37,000

ⓘ 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
$2,858 · $238/mo
Projected year-2 tax
$2,858 · $238/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 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥91°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$10,120
− Mortgage interest
−$7,837
− Property taxes
−$2,858
− Insurance
−$700
− Repairs & maintenance
−$810
− Management
−$810
− Depreciation
−$4,070
Taxable loss
−$6,963
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,671
After-tax cash flow
$-2,695/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
International Falls School District
NCES district ID
2715000
Math proficiency
40% ▼ -14.00%
Reading proficiency
45% ▼ -18.00%
Median HH income
$42,926
Composite
35.88/100
National rank
#4813
State rank
#211 of 301 in MN

Livability — International Falls

Score
73/100
State rank
#242
US rank
#5197

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
International Falls, MN
Population (ZIP)
8,895

Population outlook (Koochiching County) Hauer SSP2

Today (2025)
11,977 people
By 2030
11,406 · -4.8%
By 2040
10,045 · -16.1%
By 2050
8,746 · -27.0%
By 2075
6,363 · -46.9%
By 2100
4,275 · -64.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 7% Native American 2% Hispanic / Latino 2%
Common ancestry
Portuguese 20% Lithuanian 5% Romanian 3%
Foreign-born
3% · Canada
Languages at home
98% English-only · Spanish 1%

Political lean MEDSL · Koochiching

2024 margin
Strong R (+25.7) · D 36.4% · R 62.0% · Other 1.6%
2008→2024 swing
-35.8pp toward R · 2008: 10.1pp · 2024: -25.7pp
All cycles
2024: R+25.7 2020: R+21.3 2016: R+20.0 2012: D+9.5 2008: D+10.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -51.62%
Current HPI
176.118
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

+305.1% since first listed
8 events — show timeline
  • 2026-04-29 Price Changed $149,900 RAOR
  • 2026-04-29 Price Changed $149,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-10 Price Changed $159,900 RAOR
  • 2026-03-10 Price Changed $159,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-04 Listed $169,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-04 Listed $169,900 RAOR
  • 2007-04-03 Sold (Public Records) $34,000 Public Records
  • 2006-04-01 Sold (Public Records) $37,000 Public Records

Property tax history

+12.9%/yr

Latest (2026): $2,858 · +20.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…