CashFlowRE
Sign in Sign up
401 Center Ave
C- Composite 51.21
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 +24.8/30.0
  • DSCR +8.1/10.0
  • 1% rule +5.3/10.0
  • Schools +4.1/10.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$150,000

401 Center Ave · Hibbing, MN 55746
3 bd · 1.0 ba · 1,080 sqft · SingleFamily public records · 22 Days on market
Built 1930 6,098 sqft lot Est $103k · 46% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come sit on the porch and enjoy the view from this manicured corner lot. Spacious living room dining with open concept & fireplace. Kitchen has ample storage. 3 bedroom home. Landscaped with perrenals Metal roof. 30x30 garage with insulated doors. Short walk to the Kelly Lake beach.

Key facts

  • Well manicured lawn
  • Dining room area
  • Front porch

Tags

CORNER LOTSPACIOUS LIVING ROOMDINING ROOM AREAWELL MANICURED LAWNFRONT PORCHGARAGE WITH STORAGE SPACE

Property features AI

Exterior

  • Parking: 3-car garage
  • Utilities: Public water; Public sewer
  • Home design: Single-family residence; 2 stories
  • Construction: Frame and stucco construction
  • Exterior features: Covered porch; Partial fencing; Metal roof

Interior

  • Kitchen: Gas range; Refrigerator
  • Heating & cooling: Forced-air heating; Natural gas
  • Interior features: Gas-log fireplace; Full basement
  • Laundry & utility: Washer; Dryer; Electric dryer hookup; 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 3-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $319 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 6.4% in Hibbing — 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 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; 639 units permitted in St. Louis County in 2024 (338 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 9y 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 $96k; list at $150k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,750 (1.5% below list)

Questions for the listing agent

  1. Built in 1930 — 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 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?
  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
8.84%
Cash-on-cash
9.11%
DSCR
1.41
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$102,600
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
303 W 1st St 0.23mi 2/1.0 (-1) 1,086 (+1%) 5mo $101,000 $93 79
310 N 1st Ave 0.65mi 2/1.0 (-1) 996 (-8%) 12mo $95,000 $95 42

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
-2.6%
Equity multiple
0.90×
Total profit
$-4,065
Equity at exit
$22,365
10-year hold
IRR
7.1%
Equity multiple
1.53×
Total profit
$22,360
Equity at exit
$12,969

Cash invested: $42,000 (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
8.1×

Monthly cashflow live

Estimated rent
$1,546 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$53 /mo · $640/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$319

Break-even live

Break-even rent $1,142
Max offer price $150,000
Occupancy floor 74%

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
$37,500
Closing costs
$4,500
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 24 events

  1. 2026-06-19
    days on market $150,000 Active 22 DOM
  2. 2026-06-18
    days on market $150,000 Active 21 DOM
  3. 2026-06-17
    days on market $150,000 Active 20 DOM
  4. 2026-06-16
    days on market $150,000 Active 19 DOM
  5. 2026-06-15
    days on market $150,000 Active 18 DOM
  6. 2026-06-14
    days on market $150,000 Active 16 DOM
  7. 2026-06-13
    days on market $150,000 Active 15 DOM
  8. 2026-06-10
    days on market $150,000 Active 13 DOM
  9. 2026-06-09
    days on market $150,000 Active 12 DOM
  10. 2026-06-08
    days on market $150,000 Active 11 DOM
  11. 2026-06-07
    days on market $150,000 Active 10 DOM
  12. 2026-06-05
    days on market $150,000 Active 7 DOM
  13. 2026-06-03
    days on market $150,000 Active 6 DOM
  14. 2026-06-02
    days on market $150,000 Active 5 DOM
  15. 2026-06-01
    days on market $150,000 Active 4 DOM
  16. 2026-05-31
    days on market $150,000 Active 3 DOM
  17. 2026-05-30
    days on market $150,000 Active 2 DOM
  18. 2026-05-28
    listed $150,000 Active
  19. 2021-08-10
    soldstatus $96,000
  20. 2021-07-15
    soldstatus $96,000 290-char remark
    Show marketing remark (290 chars)

    Come sit on the porch and enjoy the view from this manicured corner lot. Spacious living room dining with open concept & fireplace. Kitchen has ample storage. 3 bedroom home. Landscaped with perrenals Metal roof. 30x30 garage with insulated doors. Short walk to the Kelly Lake beach.

  21. 2021-06-17
    listed $88,000 290-char remark
    Show marketing remark (290 chars)

    Come sit on the porch and enjoy the view from this manicured corner lot. Spacious living room dining with open concept & fireplace. Kitchen has ample storage. 3 bedroom home. Landscaped with perrenals Metal roof. 30x30 garage with insulated doors. Short walk to the Kelly Lake beach.

  22. 2017-09-14
    soldstatus $69,900
  23. 2017-08-04
    soldstatus $69,900 183-char remark
    Show marketing remark (183 chars)

    Well maintained home with manicured corner lot, newer 30' x 30' garage, front porch, metal roof, main floor bath with walk-in shower, 3 bedrooms on one level and clean inside and out!

  24. 2017-06-27
    listed $69,900 183-char remark
    Show marketing remark (183 chars)

    Well maintained home with manicured corner lot, newer 30' x 30' garage, front porch, metal roof, main floor bath with walk-in shower, 3 bedrooms on one level and clean inside and out!

ⓘ 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
$640 · $53/mo
Projected year-2 tax
$1,160 · $97/mo
Expected delta
+$520/yr (+$43/mo · 81.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 1/10 Low 7 d/yr ≥91°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 2/10 Low 1 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
$18,550
− Mortgage interest
−$8,402
− Property taxes
−$640
− Insurance
−$750
− Repairs & maintenance
−$1,484
− Management
−$1,484
− Depreciation
−$4,364
Taxable income
$1,426
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$342
After-tax cash flow
$3,483/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

+114.6% since first listed
7 events — show timeline
  • 2026-05-28 Listed $150,000 RAOR
  • 2021-08-10 Sold (Public Records) $96,000 Public Records
  • 2021-07-15 Sold (MLS) $96,000 RAOR
  • 2021-06-17 Listed $88,000 RAOR
  • 2017-09-14 Sold (Public Records) $69,900 Public Records
  • 2017-08-04 Sold (MLS) $69,900 RAOR
  • 2017-06-27 Listed $69,900 RAOR

Property tax history

+15.2%/yr

Latest (2025): $640 · -46.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…