132 York Ave E
Duplex · 2 units: 3 bed / 2 bath ×2 unit split estimated · 3,100 sq ft
Saint Paul, MN · North End (South Como) · View the listing ↗
Photos courtesy of Real Estate Parkway, via Realtor.com.
- Asking price
- $499,900 2 units · $250K per unit
- Monthly cash flow
- −$1,133 at 20% down, 7%
- Estimated rent
- $3,650/mo medium confidence
- Break-even price
- $287,011 where cash flow hits $0
First look
Brand-new up/down duplex with two 3-bed/2-bath units and separate utilities, which keeps owner expenses low and makes the building simple to run. The price is the problem. At $499,900 our underwriting shows about -$1,133 a month and a 3.7% cap rate, and cash flow only breaks even near $287K. Rents are estimated at about $1,825 per unit with no actual leases stated, so there is no income to check yet. It has sat 136 days, so there is room to negotiate, but even a big cut leaves a gap. Check the tax bill (no parcel match yet), the rental license and CofO, and the builder's warranty before a showing. Only worth seeing if the seller will come down hard or you plan to live in one unit.
Things to consider
- Price is far above what the rents support Asking is about $213K over the break-even price. Rents of roughly $3,650 combined can't carry a $500K purchase at today's rates.
- Property taxes are unverified A new building usually brings a much higher assessment, and investors pay the non-homestead rate. That could widen the monthly loss.
- Separate utilities help expenses With tenants paying their own utilities and everything new, repairs and reserves should be low in the first years.Listing says: “separate utilities, including full HVAC, central A/C, gas, electric, and water heaters in each unit”
- Rent control status needs confirming A post-2004 build is likely exempt, which allows rent growth, but the CofO date decides it.
- Owner-occupancy could change the math The listing pitches an owner-occupant angle. Living in one unit lowers the effective cost and may allow lower-down-payment financing, though you should check loan terms yourself.Listing says: “Excellent owner-occupant or investment opportunity”
- Negotiation room from time on market 136 days listed suggests the price isn't being met by buyers. A large cut is needed for this to work as an investment.
From the photos
Based on 10 of the listing photos. Photos can hide as much as they show; an inspection is the real answer.
Condition and repairs
- doneNew construction, 2026 build, with new HVAC, central A/C and water heaters in each unitListing says: 2026 NEW CONSTRUCTION!
- doneNew stone retention system and ground cover installed; lawn not yet establishedListing says: newly installed stone retention system and fresh ground cover for future lush lawn growth
AI-assisted first read of the listing description and photos (Claude), checked against public records. Every rent and repair above quotes the listing; verify with the agent, leases and an inspection.
The numbers
Edit rents, costs and assumptions
Default: 20% down (no PMI), offer at asking, self-managed, 7.00% for 30 years, buyer pays closing costs (3%).
The deal
- Price
- $499,900
- Cash to close
- $64,987
- Price per unit
- $249,950
- GRM
- 11.4
Each month
- Cash flow
- −$1,747/mo
- Cash-on-cash
- −32.3%
- Cap rate
- 3.7%
- DSCR
- 0.47×
Break-even
- Price that breaks even
- $233,212
- Rent that breaks even
- $5,890/mo
Long run
- Year 30: property vs stocks
- $1.14M vs $1.72M
- Cash flow turns positive
- year 29
The deal
- Price
- $499,900
- Cash to close
- $64,987
- Price per unit
- $249,950
- GRM
- 11.4
Each month
- Cash flow
- −$2,056/mo
- Cash-on-cash
- −38.0%
- Cap rate
- 2.9%
- DSCR
- 0.37×
Break-even
- Price that breaks even
- $186,070
- Rent that breaks even
- $6,606/mo
Long run
- Year 30: property vs stocks
- $1.14M vs $2.20M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $489,900
- Cash to close
- $63,687
- Price per unit
- $244,950
- GRM
- 11.2
Each month
- Cash flow
- −$1,681/mo
- Cash-on-cash
- −31.7%
- Cap rate
- 3.7%
- DSCR
- 0.48×
Break-even
- Price that breaks even
- $233,212
- Rent that breaks even
- $5,806/mo
Long run
- Year 30: property vs stocks
- $1.12M vs $1.65M
- Cash flow turns positive
- year 28
The deal
- Price
- $489,900
- Cash to close
- $63,687
- Price per unit
- $244,950
- GRM
- 11.2
Each month
- Cash flow
- −$1,990/mo
- Cash-on-cash
- −37.5%
- Cap rate
- 3.0%
- DSCR
- 0.38×
Break-even
- Price that breaks even
- $186,070
- Rent that breaks even
- $6,512/mo
Long run
- Year 30: property vs stocks
- $1.12M vs $2.12M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $499,900
- Cash to close
- $114,977
- Price per unit
- $249,950
- GRM
- 11.4
Each month
- Cash flow
- −$1,133/mo
- Cash-on-cash
- −11.8%
- Cap rate
- 3.7%
- DSCR
- 0.57×
Break-even
- Price that breaks even
- $287,011
- Rent that breaks even
- $5,103/mo
Long run
- Year 30: property vs stocks
- $1.17M vs $1.66M
- Cash flow turns positive
- year 24
The deal
- Price
- $499,900
- Cash to close
- $114,977
- Price per unit
- $249,950
- GRM
- 11.4
Each month
- Cash flow
- −$1,442/mo
- Cash-on-cash
- −15.0%
- Cap rate
- 2.9%
- DSCR
- 0.46×
Break-even
- Price that breaks even
- $228,994
- Rent that breaks even
- $5,723/mo
Long run
- Year 30: property vs stocks
- $1.14M vs $2.12M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $489,900
- Cash to close
- $112,677
- Price per unit
- $244,950
- GRM
- 11.2
Each month
- Cash flow
- −$1,080/mo
- Cash-on-cash
- −11.5%
- Cap rate
- 3.7%
- DSCR
- 0.59×
Break-even
- Price that breaks even
- $287,011
- Rent that breaks even
- $5,034/mo
Long run
- Year 30: property vs stocks
- $1.15M vs $1.59M
- Cash flow turns positive
- year 23
The deal
- Price
- $489,900
- Cash to close
- $112,677
- Price per unit
- $244,950
- GRM
- 11.2
Each month
- Cash flow
- −$1,389/mo
- Cash-on-cash
- −14.8%
- Cap rate
- 3.0%
- DSCR
- 0.47×
Break-even
- Price that breaks even
- $228,994
- Rent that breaks even
- $5,647/mo
Long run
- Year 30: property vs stocks
- $1.12M vs $2.04M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $499,900
- Cash to close
- $139,972
- Price per unit
- $249,950
- GRM
- 11.4
Each month
- Cash flow
- −$967/mo
- Cash-on-cash
- −8.3%
- Cap rate
- 3.7%
- DSCR
- 0.61×
Break-even
- Price that breaks even
- $306,145
- Rent that breaks even
- $4,889/mo
Long run
- Year 30: property vs stocks
- $1.19M vs $1.69M
- Cash flow turns positive
- year 21
The deal
- Price
- $499,900
- Cash to close
- $139,972
- Price per unit
- $249,950
- GRM
- 11.4
Each month
- Cash flow
- −$1,276/mo
- Cash-on-cash
- −10.9%
- Cap rate
- 2.9%
- DSCR
- 0.49×
Break-even
- Price that breaks even
- $244,260
- Rent that breaks even
- $5,484/mo
Long run
- Year 30: property vs stocks
- $1.14M vs $2.12M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $489,900
- Cash to close
- $137,172
- Price per unit
- $244,950
- GRM
- 11.2
Each month
- Cash flow
- −$917/mo
- Cash-on-cash
- −8.0%
- Cap rate
- 3.7%
- DSCR
- 0.62×
Break-even
- Price that breaks even
- $306,145
- Rent that breaks even
- $4,826/mo
Long run
- Year 30: property vs stocks
- $1.17M vs $1.62M
- Cash flow turns positive
- year 20
The deal
- Price
- $489,900
- Cash to close
- $137,172
- Price per unit
- $244,950
- GRM
- 11.2
Each month
- Cash flow
- −$1,226/mo
- Cash-on-cash
- −10.7%
- Cap rate
- 3.0%
- DSCR
- 0.50×
Break-even
- Price that breaks even
- $244,260
- Rent that breaks even
- $5,413/mo
Long run
- Year 30: property vs stocks
- $1.12M vs $2.04M
- Cash flow turns positive
- not within 30 years
Monthly
Monthly breakdown
| Rent | $3,650 |
| Vacancy (6%) | −$219 |
| Collected | $3,431 |
| Property tax Estimate | −$875 |
| Insurance Estimate | −$215 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$292 |
| Capital reserve (8% of rent) | −$292 |
| Net operating income | $1,528 |
| Mortgage (principal + interest) | −$2,993 |
| PMI | −$281 |
| Cash flow | −$1,747 |
| Principal paid down (equity, not cash) | $381 |
| Rent | $3,650 |
| Vacancy (6%) | −$219 |
| Collected | $3,431 |
| Property tax Estimate | −$875 |
| Insurance Estimate | −$215 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$292 |
| Capital reserve (8% of rent) | −$292 |
| Property management | −$309 |
| Net operating income | $1,219 |
| Mortgage (principal + interest) | −$2,993 |
| PMI | −$281 |
| Cash flow | −$2,056 |
| Principal paid down (equity, not cash) | $381 |
| Rent | $3,650 |
| Vacancy (6%) | −$219 |
| Collected | $3,431 |
| Property tax Estimate | −$875 |
| Insurance Estimate | −$215 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$292 |
| Capital reserve (8% of rent) | −$292 |
| Net operating income | $1,528 |
| Mortgage (principal + interest) | −$2,933 |
| PMI | −$276 |
| Cash flow | −$1,681 |
| Principal paid down (equity, not cash) | $373 |
| Rent | $3,650 |
| Vacancy (6%) | −$219 |
| Collected | $3,431 |
| Property tax Estimate | −$875 |
| Insurance Estimate | −$215 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$292 |
| Capital reserve (8% of rent) | −$292 |
| Property management | −$309 |
| Net operating income | $1,219 |
| Mortgage (principal + interest) | −$2,933 |
| PMI | −$276 |
| Cash flow | −$1,990 |
| Principal paid down (equity, not cash) | $373 |
| Rent | $3,650 |
| Vacancy (6%) | −$219 |
| Collected | $3,431 |
| Property tax Estimate | −$875 |
| Insurance Estimate | −$215 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$292 |
| Capital reserve (8% of rent) | −$292 |
| Net operating income | $1,528 |
| Mortgage (principal + interest) | −$2,661 |
| Cash flow | −$1,133 |
| Principal paid down (equity, not cash) | $339 |
| Rent | $3,650 |
| Vacancy (6%) | −$219 |
| Collected | $3,431 |
| Property tax Estimate | −$875 |
| Insurance Estimate | −$215 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$292 |
| Capital reserve (8% of rent) | −$292 |
| Property management | −$309 |
| Net operating income | $1,219 |
| Mortgage (principal + interest) | −$2,661 |
| Cash flow | −$1,442 |
| Principal paid down (equity, not cash) | $339 |
| Rent | $3,650 |
| Vacancy (6%) | −$219 |
| Collected | $3,431 |
| Property tax Estimate | −$875 |
| Insurance Estimate | −$215 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$292 |
| Capital reserve (8% of rent) | −$292 |
| Net operating income | $1,528 |
| Mortgage (principal + interest) | −$2,607 |
| Cash flow | −$1,080 |
| Principal paid down (equity, not cash) | $332 |
| Rent | $3,650 |
| Vacancy (6%) | −$219 |
| Collected | $3,431 |
| Property tax Estimate | −$875 |
| Insurance Estimate | −$215 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$292 |
| Capital reserve (8% of rent) | −$292 |
| Property management | −$309 |
| Net operating income | $1,219 |
| Mortgage (principal + interest) | −$2,607 |
| Cash flow | −$1,389 |
| Principal paid down (equity, not cash) | $332 |
| Rent | $3,650 |
| Vacancy (6%) | −$219 |
| Collected | $3,431 |
| Property tax Estimate | −$875 |
| Insurance Estimate | −$215 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$292 |
| Capital reserve (8% of rent) | −$292 |
| Net operating income | $1,528 |
| Mortgage (principal + interest) | −$2,494 |
| Cash flow | −$967 |
| Principal paid down (equity, not cash) | $317 |
| Rent | $3,650 |
| Vacancy (6%) | −$219 |
| Collected | $3,431 |
| Property tax Estimate | −$875 |
| Insurance Estimate | −$215 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$292 |
| Capital reserve (8% of rent) | −$292 |
| Property management | −$309 |
| Net operating income | $1,219 |
| Mortgage (principal + interest) | −$2,494 |
| Cash flow | −$1,276 |
| Principal paid down (equity, not cash) | $317 |
| Rent | $3,650 |
| Vacancy (6%) | −$219 |
| Collected | $3,431 |
| Property tax Estimate | −$875 |
| Insurance Estimate | −$215 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$292 |
| Capital reserve (8% of rent) | −$292 |
| Net operating income | $1,528 |
| Mortgage (principal + interest) | −$2,444 |
| Cash flow | −$917 |
| Principal paid down (equity, not cash) | $311 |
| Rent | $3,650 |
| Vacancy (6%) | −$219 |
| Collected | $3,431 |
| Property tax Estimate | −$875 |
| Insurance Estimate | −$215 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$292 |
| Capital reserve (8% of rent) | −$292 |
| Property management | −$309 |
| Net operating income | $1,219 |
| Mortgage (principal + interest) | −$2,444 |
| Cash flow | −$1,226 |
| Principal paid down (equity, not cash) | $311 |
Cash flow each year
Rents +3%/yr, costs +3.5%/yr. Red bars are months you'd cover out of pocket.
30 years
How those totals add up
- Your equity when you sell
- $1,140,586
- Rental profits, invested at 7%
- $2,468
Sells for $1,213,389 (value up 3% a year), minus 6% selling cost ($72,803). Rent paid down $449,910 of loan.
$2,414 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $494,698
- Monthly shortfalls, invested
- $1,227,761
$64,987 put into an index fund instead of the down payment and closing costs.
$285,456 you'd have paid in while the building lost money, invested instead.
Stocks come out $579,406 ahead after 30 years.
- Your equity when you sell
- $1,140,586
- Rental profits, invested at 7%
- $0
Sells for $1,213,389 (value up 3% a year), minus 6% selling cost ($72,803). Rent paid down $449,910 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $494,698
- Monthly shortfalls, invested
- $1,705,615
$64,987 put into an index fund instead of the down payment and closing costs.
$459,332 you'd have paid in while the building lost money, invested instead.
Stocks come out $1,059,728 ahead after 30 years.
- Your equity when you sell
- $1,117,769
- Rental profits, invested at 7%
- $4,648
Sells for $1,189,116 (value up 3% a year), minus 6% selling cost ($71,347). Rent paid down $440,910 of loan.
$4,457 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $484,802
- Monthly shortfalls, invested
- $1,160,328
$63,687 put into an index fund instead of the down payment and closing costs.
$265,673 you'd have paid in while the building lost money, invested instead.
Stocks come out $522,713 ahead after 30 years.
- Your equity when you sell
- $1,117,769
- Rental profits, invested at 7%
- $0
Sells for $1,189,116 (value up 3% a year), minus 6% selling cost ($71,347). Rent paid down $440,910 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $484,802
- Monthly shortfalls, invested
- $1,636,002
$63,687 put into an index fund instead of the down payment and closing costs.
$437,506 you'd have paid in while the building lost money, invested instead.
Stocks come out $1,003,035 ahead after 30 years.
- Your equity when you sell
- $1,140,586
- Rental profits, invested at 7%
- $24,511
Sells for $1,213,389 (value up 3% a year), minus 6% selling cost ($72,803). Rent paid down $399,920 of loan.
$21,421 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $875,234
- Monthly shortfalls, invested
- $785,805
$114,977 put into an index fund instead of the down payment and closing costs.
$171,235 you'd have paid in while the building lost money, invested instead.
Stocks come out $495,943 ahead after 30 years.
- Your equity when you sell
- $1,140,586
- Rental profits, invested at 7%
- $0
Sells for $1,213,389 (value up 3% a year), minus 6% selling cost ($72,803). Rent paid down $399,920 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $875,234
- Monthly shortfalls, invested
- $1,241,616
$114,977 put into an index fund instead of the down payment and closing costs.
$326,104 you'd have paid in while the building lost money, invested instead.
Stocks come out $976,265 ahead after 30 years.
- Your equity when you sell
- $1,117,769
- Rental profits, invested at 7%
- $30,719
Sells for $1,189,116 (value up 3% a year), minus 6% selling cost ($71,347). Rent paid down $391,920 of loan.
$26,316 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $857,726
- Monthly shortfalls, invested
- $731,682
$112,677 put into an index fund instead of the down payment and closing costs.
$156,969 you'd have paid in while the building lost money, invested instead.
Stocks come out $440,920 ahead after 30 years.
- Your equity when you sell
- $1,117,769
- Rental profits, invested at 7%
- $0
Sells for $1,189,116 (value up 3% a year), minus 6% selling cost ($71,347). Rent paid down $391,920 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $857,726
- Monthly shortfalls, invested
- $1,181,285
$112,677 put into an index fund instead of the down payment and closing costs.
$306,943 you'd have paid in while the building lost money, invested instead.
Stocks come out $921,242 ahead after 30 years.
- Your equity when you sell
- $1,140,586
- Rental profits, invested at 7%
- $46,877
Sells for $1,213,389 (value up 3% a year), minus 6% selling cost ($72,803). Rent paid down $374,925 of loan.
$38,453 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $1,065,503
- Monthly shortfalls, invested
- $619,673
$139,972 put into an index fund instead of the down payment and closing costs.
$128,402 you'd have paid in while the building lost money, invested instead.
Stocks come out $497,714 ahead after 30 years.
- Your equity when you sell
- $1,140,586
- Rental profits, invested at 7%
- $0
Sells for $1,213,389 (value up 3% a year), minus 6% selling cost ($72,803). Rent paid down $374,925 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $1,065,503
- Monthly shortfalls, invested
- $1,053,119
$139,972 put into an index fund instead of the down payment and closing costs.
$266,239 you'd have paid in while the building lost money, invested instead.
Stocks come out $978,036 ahead after 30 years.
- Your equity when you sell
- $1,117,769
- Rental profits, invested at 7%
- $55,413
Sells for $1,189,116 (value up 3% a year), minus 6% selling cost ($71,347). Rent paid down $367,425 of loan.
$44,575 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $1,044,188
- Monthly shortfalls, invested
- $571,650
$137,172 put into an index fund instead of the down payment and closing costs.
$116,561 you'd have paid in while the building lost money, invested instead.
Stocks come out $442,656 ahead after 30 years.
- Your equity when you sell
- $1,117,769
- Rental profits, invested at 7%
- $0
Sells for $1,189,116 (value up 3% a year), minus 6% selling cost ($71,347). Rent paid down $367,425 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $1,044,188
- Monthly shortfalls, invested
- $996,558
$137,172 put into an index fund instead of the down payment and closing costs.
$248,276 you'd have paid in while the building lost money, invested instead.
Stocks come out $922,978 ahead after 30 years.
Future dollars. At 3% inflation, divide year-30 figures by about 2.4 for today's buying power. Rental profits are assumed invested, not spent.
30 years: this property vs. the same money in stocks
Year 30 (loan paid off): property $1.14M, stocks $1.72M. Stocks win.
Year 30 (loan paid off): property $1.14M, stocks $2.20M. Stocks win.
Year 30 (loan paid off): property $1.12M, stocks $1.65M. Stocks win.
Year 30 (loan paid off): property $1.12M, stocks $2.12M. Stocks win.
Year 30 (loan paid off): property $1.17M, stocks $1.66M. Stocks win.
Year 30 (loan paid off): property $1.14M, stocks $2.12M. Stocks win.
Year 30 (loan paid off): property $1.15M, stocks $1.59M. Stocks win.
Year 30 (loan paid off): property $1.12M, stocks $2.04M. Stocks win.
Year 30 (loan paid off): property $1.19M, stocks $1.69M. Stocks win.
Year 30 (loan paid off): property $1.14M, stocks $2.12M. Stocks win.
Year 30 (loan paid off): property $1.17M, stocks $1.62M. Stocks win.
Year 30 (loan paid off): property $1.12M, stocks $2.04M. Stocks win.
Comparable rentals
Nearby rentals RentCast matched to each unit type, as of 2026-10-05. The estimate above is RentCast's, weighted toward the closest matches.
3 bed / 2 bath estimate $1,825/mo · range $1,675–$2,000
| Address | Rent | Bd / Ba | Distance | Match |
|---|---|---|---|---|
| 865 Clark St N, Saint Paul 55130 off market | $1,950 | 3 / 2 | 0.6 mi | 93% |
| 914 Burr Unit-3 Bedroom St N, Apt 1, Saint Paul 55130 off market | $1,400 | 3 / 2 | 0.7 mi | 93% |
| 610 N Capitol Blvd, Unit 3, Saint Paul 55103 | $1,650 | 3 / 1.5 | 0.7 mi | 85% |
| 610 N Capitol Blvd, Saint Paul 55103 off market | $1,750 | 3 / 1.5 | 0.7 mi | 85% |
| 505-507 N Farrington St, Saint Paul 55103 off market | $1,836 | 4 / 2 | 1.2 mi | 85% |
| 653 Galtier St, Saint Paul 55103 | $1,750 | 3 / 1.5 | 0.9 mi | 84% |
| 842 Rice St, Apt 203, Saint Paul 55117 off market | $1,795 | 2 / 2 | 0.5 mi | 84% |
| 690 Virginia St, Saint Paul 55103 | $1,500 | 3 / 1 | 1.0 mi | 82% |
| 690 Virginia Ave, Saint Paul 55103 off market | $1,500 | 3 / 1 | 1.0 mi | 82% |
| 595 Park St, Saint Paul 55103 off market | $1,799 | 3 / 1 | 0.7 mi | 80% |
On the maps, this property and comparable rentals. Comparable rentals and rent estimate: RentCast. Rents are asking rents from listings; check them against the actual leases.
Red flags and opportunities
Watch for
- highTaxes are unknown for a brand-new building. The new assessment and non-homestead rate could be much higher than the land-only bill. Based on: data: county.tax · AI review
- mediumCouldn't match this address to a county parcel record, so taxes and unit count are unverified. Public record: County parcels: no match for 132 YORK AVE E
- mediumAsking is $212,889 above the price where cash flow breaks even ($287,011) at the default scenario. Based on: Derived: price $499,900 vs. break-even $287,011
- mediumNo rents, leases or rental history. Income is entirely our estimate. Listing says: Turnkey property with strong rental potential in the heart of St Paul! · AI review
- lowRetention and grading work is fresh and the yard is bare dirt. Drainage and erosion need watching through a first season. Based on: photo 10 · AI review
Opportunities
- Long time on market: room to negotiate. Based on: Listing data: 136 days on market
- Separate utilities in each unit means tenants pay their own bills, so owner costs stay low. Listing says: separate utilities, including full HVAC, central A/C, gas, electric, and water heaters in each unit · AI review
- Likely exempt from St. Paul rent control as a post-2004 build, so rents can rise with the market (confirm CofO date). Based on: data: underwriting.rent_rule · AI review
- 136 days on market suggests the seller may negotiate. Based on: data: listing.days_on_market · AI review
Questions for the agent
- What are the projected property taxes, and has the new construction been assessed yet?
- Who is the builder, and is there a warranty on structure, roof and mechanicals?
- Has the city issued a certificate of occupancy and rental license, and for how many units?
- Why has it been on the market 136 days, and have there been price changes or offers?
- Are there separate meters for each unit, and is there any shared space like the yard or basement?
- Is there off-street parking or a garage?
Bottom line
Clean new duplex with low upkeep, but at $499,900 it loses about $1,133 a month, so it only works at a much lower price or as an owner-occupant buy. AI-assisted summary
What the records say
Where each number comes from
| Property tax / yr Estimateestimate. No tax record found; 2.1% of price. | $10,498 |
| Insurance / yr Estimateestimate. from units, square feet and age; get a quote | $2,575 |
| Water, sewer, trash / mo Estimateestimate. $85/unit/mo, owner-paid | $170 |
| Heat / mo Assumptionassumption. tenants pay heat; confirm with the agent | $0 |
| Lawn care / mo Assumptionassumption. $120/mo for 6 months, spread over 12; no snow removal | $60 |
| Repairs / capital reserve Rulerule. base rate | 8% / 8% |
Price history Realtor.com
On the market since 2026-05-22 (136 days).
| Date | Event | Price |
|---|---|---|
| Relisted | $499,900 | |
| Removed | — | |
| Listed | $499,900 |
From the listing Listing
| Listed as | duplex up and down |
| Property tax, 2026 | $1,632 |
| County | Ramsey |
| Parcel number | 302922420121 |
As the listing states it (NorthstarMLS, via Realtor.com). We don't have county records here yet; check the tax, homestead status and special assessments with the county.
City rental certificate (CofO)
No record in St. Paul Certificate of Occupancy – Residential (dataset last updated mid-2025).
Nearest highway
I 35E;US 10, about 446 m away.
Crime in North End
1,359 incidents in the last 12 months (57 per 1,000 residents), +5% vs. the year before. St. Paul police incidents, excluding proactive visits and community events.