1437 Minnehaha Ave W
Duplex · 2 units: 3 bed / 1.5 bath and 2 bed / 1.5 bath unit split estimated · 2,568 sq ft
Saint Paul, MN · Hamline – Midway · View the listing ↗
Photos, via Realtor.com.
- Asking price
- $409,900 2 units · $205K per unit
- Monthly cash flow
- −$654 at 20% down, 7%
- Estimated rent
- $3,300/mo medium confidence
- Break-even price
- $286,936 where cash flow hits $0
First look
The listing pitches a triplex with $4,300 gross a month, but the county records this as a two-family up/down, and the rental license is for 3 units and shows Pending with an expiry of June 2026. That mismatch is the first thing to settle, because the lower unit's legality drives both the income and the insurance. At $409,900 our numbers show about -$654 a month and a 4.5% cap rate, and break-even is near $286,900, so this does not work at the ask. The $4,300 is a lump sum with no per-unit rents or lease terms, and our estimates total only $3,300 a month. St. Paul caps increases at 3% a year for sitting tenants. Get the rent roll, leases and license status before spending time on a showing.
Things to consider
- Unit count and legality Income and insurance depend on the third unit being legal. If the county's 2-unit record is right, the income is overstated.
- Price is well above what the numbers support Our underwriting shows negative cash flow at ask and a break-even near $286,900, about $123K below the price.
- Rent growth is capped St. Paul limits increases on sitting tenants to 3% a year, so you can't rent-bump quickly to close the gap.
- Taxes will rise for an investor The 2026 tax bill is already $6,719 non-homestead plus assessments, which weighs on net income.
- Dated interiors and unknown systems Kitchen and baths look original, and no mechanical photos were shown. Budget for repairs and reserves.From photo 6
From the photos
Based on 10 of the listing photos. Photos can hide as much as they show; an inspection is the real answer.
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
- $409,900
- Cash to close
- $53,287
- Price per unit
- $204,950
- GRM
- 10.4
Each month
- Cash flow
- −$1,158/mo
- Cash-on-cash
- −26.1%
- Cap rate
- 4.5%
- DSCR
- 0.57×
Break-even
- Price that breaks even
- $233,151
- Rent that breaks even
- $4,804/mo
Long run
- Year 30: property vs stocks
- $1.00M vs $1.04M
- Cash flow turns positive
- year 20
The deal
- Price
- $409,900
- Cash to close
- $53,287
- Price per unit
- $204,950
- GRM
- 10.4
Each month
- Cash flow
- −$1,437/mo
- Cash-on-cash
- −32.4%
- Cap rate
- 3.7%
- DSCR
- 0.46×
Break-even
- Price that breaks even
- $190,530
- Rent that breaks even
- $5,396/mo
Long run
- Year 30: property vs stocks
- $938K vs $1.41M
- Cash flow turns positive
- year 28
The deal
- Price
- $399,900
- Cash to close
- $51,987
- Price per unit
- $199,950
- GRM
- 10.1
Each month
- Cash flow
- −$1,092/mo
- Cash-on-cash
- −25.2%
- Cap rate
- 4.6%
- DSCR
- 0.58×
Break-even
- Price that breaks even
- $233,151
- Rent that breaks even
- $4,718/mo
Long run
- Year 30: property vs stocks
- $992K vs $977K
- Cash flow turns positive
- year 19
The deal
- Price
- $399,900
- Cash to close
- $51,987
- Price per unit
- $199,950
- GRM
- 10.1
Each month
- Cash flow
- −$1,371/mo
- Cash-on-cash
- −31.7%
- Cap rate
- 3.7%
- DSCR
- 0.48×
Break-even
- Price that breaks even
- $190,530
- Rent that breaks even
- $5,301/mo
Long run
- Year 30: property vs stocks
- $917K vs $1.34M
- Cash flow turns positive
- year 27
The deal
- Price
- $409,900
- Cash to close
- $94,277
- Price per unit
- $204,950
- GRM
- 10.4
Each month
- Cash flow
- −$654/mo
- Cash-on-cash
- −8.3%
- Cap rate
- 4.5%
- DSCR
- 0.70×
Break-even
- Price that breaks even
- $286,936
- Rent that breaks even
- $4,150/mo
Long run
- Year 30: property vs stocks
- $1.07M vs $1.05M
- Cash flow turns positive
- year 15
The deal
- Price
- $409,900
- Cash to close
- $94,277
- Price per unit
- $204,950
- GRM
- 10.4
Each month
- Cash flow
- −$934/mo
- Cash-on-cash
- −11.9%
- Cap rate
- 3.7%
- DSCR
- 0.57×
Break-even
- Price that breaks even
- $234,482
- Rent that breaks even
- $4,662/mo
Long run
- Year 30: property vs stocks
- $956K vs $1.36M
- Cash flow turns positive
- year 24
The deal
- Price
- $399,900
- Cash to close
- $91,977
- Price per unit
- $199,950
- GRM
- 10.1
Each month
- Cash flow
- −$601/mo
- Cash-on-cash
- −7.8%
- Cap rate
- 4.6%
- DSCR
- 0.72×
Break-even
- Price that breaks even
- $286,936
- Rent that breaks even
- $4,081/mo
Long run
- Year 30: property vs stocks
- $1.07M vs $987K
- Cash flow turns positive
- year 14
The deal
- Price
- $399,900
- Cash to close
- $91,977
- Price per unit
- $199,950
- GRM
- 10.1
Each month
- Cash flow
- −$880/mo
- Cash-on-cash
- −11.5%
- Cap rate
- 3.7%
- DSCR
- 0.59×
Break-even
- Price that breaks even
- $234,482
- Rent that breaks even
- $4,585/mo
Long run
- Year 30: property vs stocks
- $940K vs $1.29M
- Cash flow turns positive
- year 23
The deal
- Price
- $409,900
- Cash to close
- $114,772
- Price per unit
- $204,950
- GRM
- 10.4
Each month
- Cash flow
- −$518/mo
- Cash-on-cash
- −5.4%
- Cap rate
- 4.5%
- DSCR
- 0.75×
Break-even
- Price that breaks even
- $306,065
- Rent that breaks even
- $3,973/mo
Long run
- Year 30: property vs stocks
- $1.12M vs $1.10M
- Cash flow turns positive
- year 13
The deal
- Price
- $409,900
- Cash to close
- $114,772
- Price per unit
- $204,950
- GRM
- 10.4
Each month
- Cash flow
- −$797/mo
- Cash-on-cash
- −8.3%
- Cap rate
- 3.7%
- DSCR
- 0.61×
Break-even
- Price that breaks even
- $250,114
- Rent that breaks even
- $4,463/mo
Long run
- Year 30: property vs stocks
- $975K vs $1.38M
- Cash flow turns positive
- year 21
The deal
- Price
- $399,900
- Cash to close
- $111,972
- Price per unit
- $199,950
- GRM
- 10.1
Each month
- Cash flow
- −$468/mo
- Cash-on-cash
- −5.0%
- Cap rate
- 4.6%
- DSCR
- 0.77×
Break-even
- Price that breaks even
- $306,065
- Rent that breaks even
- $3,908/mo
Long run
- Year 30: property vs stocks
- $1.12M vs $1.04M
- Cash flow turns positive
- year 12
The deal
- Price
- $399,900
- Cash to close
- $111,972
- Price per unit
- $199,950
- GRM
- 10.1
Each month
- Cash flow
- −$747/mo
- Cash-on-cash
- −8.0%
- Cap rate
- 3.7%
- DSCR
- 0.63×
Break-even
- Price that breaks even
- $250,114
- Rent that breaks even
- $4,390/mo
Long run
- Year 30: property vs stocks
- $961K vs $1.31M
- Cash flow turns positive
- year 20
Monthly
Monthly breakdown
| Rent | $3,300 |
| Vacancy (6%) | −$198 |
| Collected | $3,102 |
| Property tax Public record | −$560 |
| Insurance Estimate | −$224 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$264 |
| Capital reserve (9% of rent) | −$297 |
| Net operating income | $1,527 |
| Mortgage (principal + interest) | −$2,454 |
| PMI | −$231 |
| Cash flow | −$1,158 |
| Principal paid down (equity, not cash) | $312 |
| Rent | $3,300 |
| Vacancy (6%) | −$198 |
| Collected | $3,102 |
| Property tax Public record | −$560 |
| Insurance Estimate | −$224 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$264 |
| Capital reserve (9% of rent) | −$297 |
| Property management | −$279 |
| Net operating income | $1,248 |
| Mortgage (principal + interest) | −$2,454 |
| PMI | −$231 |
| Cash flow | −$1,437 |
| Principal paid down (equity, not cash) | $312 |
| Rent | $3,300 |
| Vacancy (6%) | −$198 |
| Collected | $3,102 |
| Property tax Public record | −$560 |
| Insurance Estimate | −$224 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$264 |
| Capital reserve (9% of rent) | −$297 |
| Net operating income | $1,527 |
| Mortgage (principal + interest) | −$2,394 |
| PMI | −$225 |
| Cash flow | −$1,092 |
| Principal paid down (equity, not cash) | $305 |
| Rent | $3,300 |
| Vacancy (6%) | −$198 |
| Collected | $3,102 |
| Property tax Public record | −$560 |
| Insurance Estimate | −$224 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$264 |
| Capital reserve (9% of rent) | −$297 |
| Property management | −$279 |
| Net operating income | $1,248 |
| Mortgage (principal + interest) | −$2,394 |
| PMI | −$225 |
| Cash flow | −$1,371 |
| Principal paid down (equity, not cash) | $305 |
| Rent | $3,300 |
| Vacancy (6%) | −$198 |
| Collected | $3,102 |
| Property tax Public record | −$560 |
| Insurance Estimate | −$224 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$264 |
| Capital reserve (9% of rent) | −$297 |
| Net operating income | $1,527 |
| Mortgage (principal + interest) | −$2,182 |
| Cash flow | −$654 |
| Principal paid down (equity, not cash) | $278 |
| Rent | $3,300 |
| Vacancy (6%) | −$198 |
| Collected | $3,102 |
| Property tax Public record | −$560 |
| Insurance Estimate | −$224 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$264 |
| Capital reserve (9% of rent) | −$297 |
| Property management | −$279 |
| Net operating income | $1,248 |
| Mortgage (principal + interest) | −$2,182 |
| Cash flow | −$934 |
| Principal paid down (equity, not cash) | $278 |
| Rent | $3,300 |
| Vacancy (6%) | −$198 |
| Collected | $3,102 |
| Property tax Public record | −$560 |
| Insurance Estimate | −$224 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$264 |
| Capital reserve (9% of rent) | −$297 |
| Net operating income | $1,527 |
| Mortgage (principal + interest) | −$2,128 |
| Cash flow | −$601 |
| Principal paid down (equity, not cash) | $271 |
| Rent | $3,300 |
| Vacancy (6%) | −$198 |
| Collected | $3,102 |
| Property tax Public record | −$560 |
| Insurance Estimate | −$224 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$264 |
| Capital reserve (9% of rent) | −$297 |
| Property management | −$279 |
| Net operating income | $1,248 |
| Mortgage (principal + interest) | −$2,128 |
| Cash flow | −$880 |
| Principal paid down (equity, not cash) | $271 |
| Rent | $3,300 |
| Vacancy (6%) | −$198 |
| Collected | $3,102 |
| Property tax Public record | −$560 |
| Insurance Estimate | −$224 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$264 |
| Capital reserve (9% of rent) | −$297 |
| Net operating income | $1,527 |
| Mortgage (principal + interest) | −$2,045 |
| Cash flow | −$518 |
| Principal paid down (equity, not cash) | $260 |
| Rent | $3,300 |
| Vacancy (6%) | −$198 |
| Collected | $3,102 |
| Property tax Public record | −$560 |
| Insurance Estimate | −$224 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$264 |
| Capital reserve (9% of rent) | −$297 |
| Property management | −$279 |
| Net operating income | $1,248 |
| Mortgage (principal + interest) | −$2,045 |
| Cash flow | −$797 |
| Principal paid down (equity, not cash) | $260 |
| Rent | $3,300 |
| Vacancy (6%) | −$198 |
| Collected | $3,102 |
| Property tax Public record | −$560 |
| Insurance Estimate | −$224 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$264 |
| Capital reserve (9% of rent) | −$297 |
| Net operating income | $1,527 |
| Mortgage (principal + interest) | −$1,995 |
| Cash flow | −$468 |
| Principal paid down (equity, not cash) | $254 |
| Rent | $3,300 |
| Vacancy (6%) | −$198 |
| Collected | $3,102 |
| Property tax Public record | −$560 |
| Insurance Estimate | −$224 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$264 |
| Capital reserve (9% of rent) | −$297 |
| Property management | −$279 |
| Net operating income | $1,248 |
| Mortgage (principal + interest) | −$1,995 |
| Cash flow | −$747 |
| Principal paid down (equity, not cash) | $254 |
Cash flow each year
Rents +3%/yr (St. Paul's cap for sitting tenants), 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
- $935,239
- Rental profits, invested at 7%
- $67,444
Sells for $994,935 (value up 3% a year), minus 6% selling cost ($59,696). Rent paid down $368,910 of loan.
$53,457 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $405,634
- Monthly shortfalls, invested
- $638,700
$53,287 put into an index fund instead of the down payment and closing costs.
$125,453 you'd have paid in while the building lost money, invested instead.
Stocks come out $41,651 ahead after 30 years.
- Your equity when you sell
- $935,239
- Rental profits, invested at 7%
- $2,386
Sells for $994,935 (value up 3% a year), minus 6% selling cost ($59,696). Rent paid down $368,910 of loan.
$2,326 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $405,634
- Monthly shortfalls, invested
- $1,007,906
$53,287 put into an index fund instead of the down payment and closing costs.
$233,708 you'd have paid in while the building lost money, invested instead.
Stocks come out $475,915 ahead after 30 years.
- Your equity when you sell
- $912,422
- Rental profits, invested at 7%
- $80,004
Sells for $970,662 (value up 3% a year), minus 6% selling cost ($58,240). Rent paid down $359,910 of loan.
$61,940 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $395,738
- Monthly shortfalls, invested
- $581,647
$51,987 put into an index fund instead of the down payment and closing costs.
$112,110 you'd have paid in while the building lost money, invested instead.
The building comes out $15,041 ahead after 30 years.
- Your equity when you sell
- $912,422
- Rental profits, invested at 7%
- $4,749
Sells for $970,662 (value up 3% a year), minus 6% selling cost ($58,240). Rent paid down $359,910 of loan.
$4,525 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $395,738
- Monthly shortfalls, invested
- $940,655
$51,987 put into an index fund instead of the down payment and closing costs.
$214,081 you'd have paid in while the building lost money, invested instead.
Stocks come out $419,223 ahead after 30 years.
- Your equity when you sell
- $935,239
- Rental profits, invested at 7%
- $138,174
Sells for $994,935 (value up 3% a year), minus 6% selling cost ($59,696). Rent paid down $327,920 of loan.
$97,822 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $717,661
- Monthly shortfalls, invested
- $328,967
$94,277 put into an index fund instead of the down payment and closing costs.
$60,576 you'd have paid in while the building lost money, invested instead.
The building comes out $26,785 ahead after 30 years.
- Your equity when you sell
- $935,239
- Rental profits, invested at 7%
- $21,104
Sells for $994,935 (value up 3% a year), minus 6% selling cost ($59,696). Rent paid down $327,920 of loan.
$18,403 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $717,661
- Monthly shortfalls, invested
- $646,161
$94,277 put into an index fund instead of the down payment and closing costs.
$140,542 you'd have paid in while the building lost money, invested instead.
Stocks come out $407,479 ahead after 30 years.
- Your equity when you sell
- $912,422
- Rental profits, invested at 7%
- $156,608
Sells for $970,662 (value up 3% a year), minus 6% selling cost ($58,240). Rent paid down $319,920 of loan.
$108,251 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $700,152
- Monthly shortfalls, invested
- $287,070
$91,977 put into an index fund instead of the down payment and closing costs.
$51,845 you'd have paid in while the building lost money, invested instead.
The building comes out $81,808 ahead after 30 years.
- Your equity when you sell
- $912,422
- Rental profits, invested at 7%
- $27,489
Sells for $970,662 (value up 3% a year), minus 6% selling cost ($58,240). Rent paid down $319,920 of loan.
$23,408 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $700,152
- Monthly shortfalls, invested
- $592,215
$91,977 put into an index fund instead of the down payment and closing costs.
$126,386 you'd have paid in while the building lost money, invested instead.
Stocks come out $352,456 ahead after 30 years.
- Your equity when you sell
- $935,239
- Rental profits, invested at 7%
- $189,102
Sells for $994,935 (value up 3% a year), minus 6% selling cost ($59,696). Rent paid down $307,425 of loan.
$125,757 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $873,674
- Monthly shortfalls, invested
- $225,334
$114,772 put into an index fund instead of the down payment and closing costs.
$39,424 you'd have paid in while the building lost money, invested instead.
The building comes out $25,333 ahead after 30 years.
- Your equity when you sell
- $935,239
- Rental profits, invested at 7%
- $39,756
Sells for $994,935 (value up 3% a year), minus 6% selling cost ($59,696). Rent paid down $307,425 of loan.
$32,552 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $873,674
- Monthly shortfalls, invested
- $510,252
$114,772 put into an index fund instead of the down payment and closing costs.
$105,604 you'd have paid in while the building lost money, invested instead.
Stocks come out $408,931 ahead after 30 years.
- Your equity when you sell
- $912,422
- Rental profits, invested at 7%
- $211,155
Sells for $970,662 (value up 3% a year), minus 6% selling cost ($58,240). Rent paid down $299,925 of loan.
$137,037 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $852,359
- Monthly shortfalls, invested
- $190,826
$111,972 put into an index fund instead of the down payment and closing costs.
$32,740 you'd have paid in while the building lost money, invested instead.
The building comes out $80,391 ahead after 30 years.
- Your equity when you sell
- $912,422
- Rental profits, invested at 7%
- $48,540
Sells for $970,662 (value up 3% a year), minus 6% selling cost ($58,240). Rent paid down $299,925 of loan.
$38,800 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $852,359
- Monthly shortfalls, invested
- $462,476
$111,972 put into an index fund instead of the down payment and closing costs.
$93,889 you'd have paid in while the building lost money, invested instead.
Stocks come out $353,872 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 $1.00M, stocks $1.04M. Stocks win.
Year 30 (loan paid off): property $938K, stocks $1.41M. Stocks win.
Year 30 (loan paid off): property $992K, stocks $977K. The property wins.
Year 30 (loan paid off): property $917K, stocks $1.34M. Stocks win.
Year 30 (loan paid off): property $1.07M, stocks $1.05M. The property wins.
Year 30 (loan paid off): property $956K, stocks $1.36M. Stocks win.
Year 30 (loan paid off): property $1.07M, stocks $987K. The property wins.
Year 30 (loan paid off): property $940K, stocks $1.29M. Stocks win.
Year 30 (loan paid off): property $1.12M, stocks $1.10M. The property wins.
Year 30 (loan paid off): property $975K, stocks $1.38M. Stocks win.
Year 30 (loan paid off): property $1.12M, stocks $1.04M. The property wins.
Year 30 (loan paid off): property $961K, stocks $1.31M. 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 / 1.5 bath estimate $1,875/mo · range $1,575–$2,175
| Address | Rent | Bd / Ba | Distance | Match |
|---|---|---|---|---|
| 824 Aldine St, Saint Paul 55104 | $1,800 | 3 / 1 | 0.6 mi | 91% |
| 1477 Iglehart Ave, Saint Paul 55104 | $1,700 | 3 / 1 | 0.9 mi | 90% |
| 1372 Selby Ave, Saint Paul 55104 off market | $1,160 | 3 / 1 | 1.2 mi | 90% |
| 1607-1609 Van Buren Ave, Saint Paul 55104 off market | $2,250 | 4 / 2 | 0.4 mi | 87% |
| 1040 Front Ave, Saint Paul 55103 off market | $1,630 | 3 / 2 | 1.0 mi | 86% |
| 726-730 Holton St, Saint Paul 55104 | $2,300 | 4 / 1.5 | 0.0 mi | 85% |
| 435 Fry St, Apt 3, Saint Paul 55104 | $1,650 | 3 / 1 | 0.7 mi | 82% |
| 803 Snelling Ave N, Saint Paul 55104 | $2,000 | 4 / 1 | 0.3 mi | 82% |
| 1270 Seminary Ave, Saint Paul 55104 | $1,500 | 2 / 1 | 0.4 mi | 82% |
| 613 Snelling Ave N, Saint Paul 55104 | $1,600 | 2 / 1 | 0.4 mi | 82% |
2 bed / 1.5 bath estimate $1,425/mo · range $1,075–$1,800
| Address | Rent | Bd / Ba | Distance | Match |
|---|---|---|---|---|
| 1270 Seminary Ave, Saint Paul 55104 | $1,500 | 2 / 1 | 0.4 mi | 91% |
| 613 Snelling Ave N, Saint Paul 55104 | $1,600 | 2 / 1 | 0.4 mi | 91% |
| 1305 University Ave W, Saint Paul 55104 | $1,060 | 2 / 2 | 0.6 mi | 91% |
| 1222 University Ave W, Saint Paul 55104 off market | $1,624 | 2 / 1 | 0.7 mi | 91% |
| 418 Pierce St N, Saint Paul 55104 off market | $950 | 2 / 1 | 0.8 mi | 90% |
| 1021 Charles 1021 Ave, Unit 1, Saint Paul 55104 off market | $1,650 | 2 / 1 | 0.9 mi | 90% |
| 619-625 Snelling Ave N, Saint Paul 55104 off market | $500 | 1 / 1 | 0.4 mi | 84% |
| 483 W Lynnhurst Ave, Unit 18, Saint Paul 55104 | $1,249 | 2 / 1 | 1.1 mi | 84% |
| 401 Fairview Ave N, Unit 1, Saint Paul 55104 off market | $1,800 | 2 / 1 | 1.1 mi | 83% |
| 1910 Feronia Ave, Saint Paul 55104 off market | $1,385 | 2 / 1 | 1.1 mi | 82% |
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
- highCounty records show 2 living units, but the listing sells it as a triplex. The third unit may not be legal or properly permitted. Based on: data: county.living_units · AI review
- mediumRental license shows Pending with an expiry date in the past. Confirm the license is current and covers 3 units. Based on: data: city.rental_license · AI review
- mediumListing says 'well-maintained' but gives only a lump-sum income figure. No unit-level rents, lease terms or expenses. Listing says: brings in $4,300 of gross income each month · AI review
- low$432 in special assessments on the payable 2026 tax bill (often street, sewer or code-enforcement charges). Ask what they're for, whether they continue, and whether the seller pays them off at closing. Public record: Ramsey County parcel 272923340132: special assessments (payable 2026) = $432.50
- lowAdding the egress window to make the lower unit 2 bedrooms is a projection, not income. It needs permits and may not fit the licensed unit count. Listing says: adding an egress window to make the lower unit 2 bedrooms as well · AI review
Opportunities
- Converting the lower unit to 2 bedrooms could raise its rent, if it is legal and permitted. Listing says: adding an egress window to make the lower unit 2 bedrooms as well · AI review
- Close to the university, Green Line and A Line, which supports rental demand. Listing says: Strong rental demand from the university and Midway employment base. · AI review
Questions for the agent
- Can you provide a rent roll with rent per unit, lease dates and deposits?
- Is the lower unit legal and licensed? Why does the county show 2 units and the rental license 3, and why is the license pending and past its expiry?
- What are the $432 special assessments for, and does the seller pay them at closing?
- What do heat, water, trash and electric cost, and who pays each? Is there one boiler or separate heat?
- How old are the roof, boiler, electrical panel and water heater?
- Why has it been on the market 47 days, and has the price been cut?
Bottom line
The $4,300 income claim is unproven, the unit count doesn't match county records, and at $409,900 the numbers lose money each month. AI-assisted summary
What the records say
Where each number comes from
| Property tax / yr Public recordRamsey County record, payable 2026 (non-homestead) | $6,720 |
| Insurance / yr Estimateestimate. from units, square feet and age; get a quote | $2,686 |
| 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. built 1919: +1 pt capital reserve | 8% / 9% |
Price history Realtor.com
On the market since 2026-08-19 (47 days); down $12,000 (2.8%) from the first ask of $421,900; last sold for $243,600 on 2003-06-02.
| Date | Event | Price |
|---|---|---|
| Price changed | $409,900 | |
| Relisted | $421,900 | |
| Removed | $421,900 | |
| Sold public record | $243,600 |
County record Public record
| Recorded as | two family dwelling - up/dwn |
| Living units | 2 |
| Year built | 1919 |
| Market value (2026) | $315,900 |
| Property tax, payable 2026 | $6,720 |
| Special assessments | $432 |
| Homestead | no |
| Last sale | 2003-01-31 · $243,600 |
Source: Ramsey County parcel records.
City rental certificate (CofO)
Residential 3+ Units: 3 unit(s), A, status pending, renews 2026-06-03.
Nearest highway
I 94, about 1266 m away.
Crime in Hamline – Midway
1,219 incidents in the last 12 months (101 per 1,000 residents), −3% vs. the year before. St. Paul police incidents, excluding proactive visits and community events.