1673 Van Buren Ave
Duplex · 2 units: 2 bed / 1 bath and 1 bed / 1 bath unit split estimated · 1,727 sq ft
Saint Paul, MN · Hamline – Midway · View the listing ↗
Photos courtesy of RE/MAX Results, via Realtor.com.
- Asking price
- $325,000 2 units · $162K per unit
- Monthly cash flow
- −$830 at 20% down, 7%
- Break-even price
- $168,989 where cash flow hits $0
First look
This is a 1901 up/down in Hamline-Midway asking $325K, and our numbers say it doesn't work. At 20% down and today's rates, cash flow is about -$830 a month, the cap rate is 3.3%, and break-even price is around $169K. Our rent estimates are $1,100 for the 1-bed and $1,350 for the 2-bed, which can't carry this price. The listing gives no actual rents, only a claim of '50+ applicants', so get the rent roll and leases first. It has been listed 102 days, so there's room to negotiate, but I'd only tour it if the seller moves a long way. Also confirm the rental license is current, since it shows as Pending.
Things to consider
- Price is far above what the rents support At ask, cash flow is about -$830 a month and the cap rate is 3.3%. You'd be paying to own it unless the price drops a lot.
- No actual rents are disclosed Our estimates are $1,100 for the 1-bed and $1,350 for the 2-bed. St. Paul's 3% cap limits increases on sitting tenants, so in-place rents matter.
- Special assessments and homestead taxes Investor taxes will be higher than the $5,143 homestead bill, and $1,869 in assessments needs explaining.
- System updates are unspecified Boiler, electrical and water heater age drive reserves and insurance. 'Updated' could mean anything from 5 to 30 years ago.Listing says: “Updated boilers, elec, windows & water heaters.”
- Seller bought at $242.5K in 2021 Asking is about $82K above that sale, which suggests the seller is pricing for the market's peak, not for rents.
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
- doneUpdated boilers, electrical, windows and water heaters (no dates given)Listing says: Updated boilers, elec, windows & water heaters.
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
- $325,000
- Cash to close
- $42,250
- Price per unit
- $162,500
- GRM
- 11.1
Each month
- Cash flow
- −$1,229/mo
- Cash-on-cash
- −34.9%
- Cap rate
- 3.3%
- DSCR
- 0.42×
Break-even
- Price that breaks even
- $137,313
- Rent that breaks even
- $4,047/mo
Long run
- Year 30: property vs stocks
- $742K vs $1.28M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $325,000
- Cash to close
- $42,250
- Price per unit
- $162,500
- GRM
- 11.1
Each month
- Cash flow
- −$1,437/mo
- Cash-on-cash
- −40.8%
- Cap rate
- 2.6%
- DSCR
- 0.33×
Break-even
- Price that breaks even
- $105,669
- Rent that breaks even
- $4,546/mo
Long run
- Year 30: property vs stocks
- $742K vs $1.60M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $315,000
- Cash to close
- $40,950
- Price per unit
- $157,500
- GRM
- 10.7
Each month
- Cash flow
- −$1,164/mo
- Cash-on-cash
- −34.1%
- Cap rate
- 3.4%
- DSCR
- 0.44×
Break-even
- Price that breaks even
- $137,313
- Rent that breaks even
- $3,962/mo
Long run
- Year 30: property vs stocks
- $719K vs $1.20M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $315,000
- Cash to close
- $40,950
- Price per unit
- $157,500
- GRM
- 10.7
Each month
- Cash flow
- −$1,371/mo
- Cash-on-cash
- −40.2%
- Cap rate
- 2.6%
- DSCR
- 0.34×
Break-even
- Price that breaks even
- $105,669
- Rent that breaks even
- $4,451/mo
Long run
- Year 30: property vs stocks
- $719K vs $1.52M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $325,000
- Cash to close
- $74,750
- Price per unit
- $162,500
- GRM
- 11.1
Each month
- Cash flow
- −$830/mo
- Cash-on-cash
- −13.3%
- Cap rate
- 3.3%
- DSCR
- 0.52×
Break-even
- Price that breaks even
- $168,989
- Rent that breaks even
- $3,528/mo
Long run
- Year 30: property vs stocks
- $742K vs $1.22M
- Cash flow turns positive
- year 29
The deal
- Price
- $325,000
- Cash to close
- $74,750
- Price per unit
- $162,500
- GRM
- 11.1
Each month
- Cash flow
- −$1,038/mo
- Cash-on-cash
- −16.7%
- Cap rate
- 2.6%
- DSCR
- 0.40×
Break-even
- Price that breaks even
- $130,046
- Rent that breaks even
- $3,964/mo
Long run
- Year 30: property vs stocks
- $742K vs $1.54M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $315,000
- Cash to close
- $72,450
- Price per unit
- $157,500
- GRM
- 10.7
Each month
- Cash flow
- −$777/mo
- Cash-on-cash
- −12.9%
- Cap rate
- 3.4%
- DSCR
- 0.54×
Break-even
- Price that breaks even
- $168,989
- Rent that breaks even
- $3,459/mo
Long run
- Year 30: property vs stocks
- $721K vs $1.15M
- Cash flow turns positive
- year 28
The deal
- Price
- $315,000
- Cash to close
- $72,450
- Price per unit
- $157,500
- GRM
- 10.7
Each month
- Cash flow
- −$984/mo
- Cash-on-cash
- −16.3%
- Cap rate
- 2.6%
- DSCR
- 0.41×
Break-even
- Price that breaks even
- $130,046
- Rent that breaks even
- $3,886/mo
Long run
- Year 30: property vs stocks
- $719K vs $1.47M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $325,000
- Cash to close
- $91,000
- Price per unit
- $162,500
- GRM
- 11.1
Each month
- Cash flow
- −$722/mo
- Cash-on-cash
- −9.5%
- Cap rate
- 3.3%
- DSCR
- 0.55×
Break-even
- Price that breaks even
- $180,254
- Rent that breaks even
- $3,388/mo
Long run
- Year 30: property vs stocks
- $746K vs $1.23M
- Cash flow turns positive
- year 27
The deal
- Price
- $325,000
- Cash to close
- $91,000
- Price per unit
- $162,500
- GRM
- 11.1
Each month
- Cash flow
- −$930/mo
- Cash-on-cash
- −12.3%
- Cap rate
- 2.6%
- DSCR
- 0.43×
Break-even
- Price that breaks even
- $138,715
- Rent that breaks even
- $3,806/mo
Long run
- Year 30: property vs stocks
- $742K vs $1.55M
- Cash flow turns positive
- not within 30 years
The deal
- Price
- $315,000
- Cash to close
- $88,200
- Price per unit
- $157,500
- GRM
- 10.7
Each month
- Cash flow
- −$672/mo
- Cash-on-cash
- −9.1%
- Cap rate
- 3.4%
- DSCR
- 0.57×
Break-even
- Price that breaks even
- $180,254
- Rent that breaks even
- $3,323/mo
Long run
- Year 30: property vs stocks
- $727K vs $1.15M
- Cash flow turns positive
- year 25
The deal
- Price
- $315,000
- Cash to close
- $88,200
- Price per unit
- $157,500
- GRM
- 10.7
Each month
- Cash flow
- −$880/mo
- Cash-on-cash
- −12.0%
- Cap rate
- 2.6%
- DSCR
- 0.44×
Break-even
- Price that breaks even
- $138,715
- Rent that breaks even
- $3,733/mo
Long run
- Year 30: property vs stocks
- $719K vs $1.47M
- Cash flow turns positive
- not within 30 years
Monthly
Monthly breakdown
| Rent | $2,450 |
| Vacancy (6%) | −$147 |
| Collected | $2,303 |
| Property tax Estimate | −$552 |
| Insurance Estimate | −$205 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$196 |
| Capital reserve (9% of rent) | −$220 |
| Net operating income | $899 |
| Mortgage (principal + interest) | −$1,946 |
| PMI | −$183 |
| Cash flow | −$1,229 |
| Principal paid down (equity, not cash) | $248 |
| Rent | $2,450 |
| Vacancy (6%) | −$147 |
| Collected | $2,303 |
| Property tax Estimate | −$552 |
| Insurance Estimate | −$205 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$196 |
| Capital reserve (9% of rent) | −$220 |
| Property management | −$207 |
| Net operating income | $692 |
| Mortgage (principal + interest) | −$1,946 |
| PMI | −$183 |
| Cash flow | −$1,437 |
| Principal paid down (equity, not cash) | $248 |
| Rent | $2,450 |
| Vacancy (6%) | −$147 |
| Collected | $2,303 |
| Property tax Estimate | −$552 |
| Insurance Estimate | −$205 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$196 |
| Capital reserve (9% of rent) | −$220 |
| Net operating income | $899 |
| Mortgage (principal + interest) | −$1,886 |
| PMI | −$177 |
| Cash flow | −$1,164 |
| Principal paid down (equity, not cash) | $240 |
| Rent | $2,450 |
| Vacancy (6%) | −$147 |
| Collected | $2,303 |
| Property tax Estimate | −$552 |
| Insurance Estimate | −$205 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$196 |
| Capital reserve (9% of rent) | −$220 |
| Property management | −$207 |
| Net operating income | $692 |
| Mortgage (principal + interest) | −$1,886 |
| PMI | −$177 |
| Cash flow | −$1,371 |
| Principal paid down (equity, not cash) | $240 |
| Rent | $2,450 |
| Vacancy (6%) | −$147 |
| Collected | $2,303 |
| Property tax Estimate | −$552 |
| Insurance Estimate | −$205 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$196 |
| Capital reserve (9% of rent) | −$220 |
| Net operating income | $899 |
| Mortgage (principal + interest) | −$1,730 |
| Cash flow | −$830 |
| Principal paid down (equity, not cash) | $220 |
| Rent | $2,450 |
| Vacancy (6%) | −$147 |
| Collected | $2,303 |
| Property tax Estimate | −$552 |
| Insurance Estimate | −$205 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$196 |
| Capital reserve (9% of rent) | −$220 |
| Property management | −$207 |
| Net operating income | $692 |
| Mortgage (principal + interest) | −$1,730 |
| Cash flow | −$1,038 |
| Principal paid down (equity, not cash) | $220 |
| Rent | $2,450 |
| Vacancy (6%) | −$147 |
| Collected | $2,303 |
| Property tax Estimate | −$552 |
| Insurance Estimate | −$205 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$196 |
| Capital reserve (9% of rent) | −$220 |
| Net operating income | $899 |
| Mortgage (principal + interest) | −$1,677 |
| Cash flow | −$777 |
| Principal paid down (equity, not cash) | $213 |
| Rent | $2,450 |
| Vacancy (6%) | −$147 |
| Collected | $2,303 |
| Property tax Estimate | −$552 |
| Insurance Estimate | −$205 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$196 |
| Capital reserve (9% of rent) | −$220 |
| Property management | −$207 |
| Net operating income | $692 |
| Mortgage (principal + interest) | −$1,677 |
| Cash flow | −$984 |
| Principal paid down (equity, not cash) | $213 |
| Rent | $2,450 |
| Vacancy (6%) | −$147 |
| Collected | $2,303 |
| Property tax Estimate | −$552 |
| Insurance Estimate | −$205 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$196 |
| Capital reserve (9% of rent) | −$220 |
| Net operating income | $899 |
| Mortgage (principal + interest) | −$1,622 |
| Cash flow | −$722 |
| Principal paid down (equity, not cash) | $206 |
| Rent | $2,450 |
| Vacancy (6%) | −$147 |
| Collected | $2,303 |
| Property tax Estimate | −$552 |
| Insurance Estimate | −$205 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$196 |
| Capital reserve (9% of rent) | −$220 |
| Property management | −$207 |
| Net operating income | $692 |
| Mortgage (principal + interest) | −$1,622 |
| Cash flow | −$930 |
| Principal paid down (equity, not cash) | $206 |
| Rent | $2,450 |
| Vacancy (6%) | −$147 |
| Collected | $2,303 |
| Property tax Estimate | −$552 |
| Insurance Estimate | −$205 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$196 |
| Capital reserve (9% of rent) | −$220 |
| Net operating income | $899 |
| Mortgage (principal + interest) | −$1,572 |
| Cash flow | −$672 |
| Principal paid down (equity, not cash) | $200 |
| Rent | $2,450 |
| Vacancy (6%) | −$147 |
| Collected | $2,303 |
| Property tax Estimate | −$552 |
| Insurance Estimate | −$205 |
| Water, sewer, trash Estimate | −$170 |
| Lawn care ($120 × 6 mo ÷ 12) | −$60 |
| Repairs (8% of rent) | −$196 |
| Capital reserve (9% of rent) | −$220 |
| Property management | −$207 |
| Net operating income | $692 |
| Mortgage (principal + interest) | −$1,572 |
| Cash flow | −$880 |
| Principal paid down (equity, not cash) | $200 |
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
- $741,528
- Rental profits, invested at 7%
- $0
Sells for $788,860 (value up 3% a year), minus 6% selling cost ($47,332). Rent paid down $292,500 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $321,618
- Monthly shortfalls, invested
- $954,264
$42,250 put into an index fund instead of the down payment and closing costs.
$243,790 you'd have paid in while the building lost money, invested instead.
Stocks come out $534,352 ahead after 30 years.
- Your equity when you sell
- $741,528
- Rental profits, invested at 7%
- $0
Sells for $788,860 (value up 3% a year), minus 6% selling cost ($47,332). Rent paid down $292,500 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $321,618
- Monthly shortfalls, invested
- $1,276,672
$42,250 put into an index fund instead of the down payment and closing costs.
$362,121 you'd have paid in while the building lost money, invested instead.
Stocks come out $856,760 ahead after 30 years.
- Your equity when you sell
- $718,713
- Rental profits, invested at 7%
- $0
Sells for $764,588 (value up 3% a year), minus 6% selling cost ($45,875). Rent paid down $283,500 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $311,722
- Monthly shortfalls, invested
- $884,650
$40,950 put into an index fund instead of the down payment and closing costs.
$221,964 you'd have paid in while the building lost money, invested instead.
Stocks come out $477,660 ahead after 30 years.
- Your equity when you sell
- $718,713
- Rental profits, invested at 7%
- $0
Sells for $764,588 (value up 3% a year), minus 6% selling cost ($45,875). Rent paid down $283,500 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $311,722
- Monthly shortfalls, invested
- $1,207,059
$40,950 put into an index fund instead of the down payment and closing costs.
$340,295 you'd have paid in while the building lost money, invested instead.
Stocks come out $800,068 ahead after 30 years.
- Your equity when you sell
- $741,528
- Rental profits, invested at 7%
- $470
Sells for $788,860 (value up 3% a year), minus 6% selling cost ($47,332). Rent paid down $260,000 of loan.
$470 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $569,016
- Monthly shortfalls, invested
- $653,074
$74,750 put into an index fund instead of the down payment and closing costs.
$157,644 you'd have paid in while the building lost money, invested instead.
Stocks come out $480,091 ahead after 30 years.
- Your equity when you sell
- $741,528
- Rental profits, invested at 7%
- $0
Sells for $788,860 (value up 3% a year), minus 6% selling cost ($47,332). Rent paid down $260,000 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $569,016
- Monthly shortfalls, invested
- $975,012
$74,750 put into an index fund instead of the down payment and closing costs.
$275,506 you'd have paid in while the building lost money, invested instead.
Stocks come out $802,499 ahead after 30 years.
- Your equity when you sell
- $718,713
- Rental profits, invested at 7%
- $1,999
Sells for $764,588 (value up 3% a year), minus 6% selling cost ($45,875). Rent paid down $252,000 of loan.
$1,928 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $551,508
- Monthly shortfalls, invested
- $594,271
$72,450 put into an index fund instead of the down payment and closing costs.
$139,941 you'd have paid in while the building lost money, invested instead.
Stocks come out $425,068 ahead after 30 years.
- Your equity when you sell
- $718,713
- Rental profits, invested at 7%
- $0
Sells for $764,588 (value up 3% a year), minus 6% selling cost ($45,875). Rent paid down $252,000 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $551,508
- Monthly shortfalls, invested
- $914,681
$72,450 put into an index fund instead of the down payment and closing costs.
$256,345 you'd have paid in while the building lost money, invested instead.
Stocks come out $747,476 ahead after 30 years.
- Your equity when you sell
- $741,528
- Rental profits, invested at 7%
- $4,593
Sells for $788,860 (value up 3% a year), minus 6% selling cost ($47,332). Rent paid down $243,750 of loan.
$4,293 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $692,715
- Monthly shortfalls, invested
- $534,649
$91,000 put into an index fund instead of the down payment and closing costs.
$122,547 you'd have paid in while the building lost money, invested instead.
Stocks come out $481,243 ahead after 30 years.
- Your equity when you sell
- $741,528
- Rental profits, invested at 7%
- $0
Sells for $788,860 (value up 3% a year), minus 6% selling cost ($47,332). Rent paid down $243,750 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $692,715
- Monthly shortfalls, invested
- $852,464
$91,000 put into an index fund instead of the down payment and closing costs.
$236,586 you'd have paid in while the building lost money, invested instead.
Stocks come out $803,650 ahead after 30 years.
- Your equity when you sell
- $718,713
- Rental profits, invested at 7%
- $8,122
Sells for $764,588 (value up 3% a year), minus 6% selling cost ($45,875). Rent paid down $236,250 of loan.
$7,344 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $671,401
- Monthly shortfalls, invested
- $481,618
$88,200 put into an index fund instead of the down payment and closing costs.
$107,635 you'd have paid in while the building lost money, invested instead.
Stocks come out $426,183 ahead after 30 years.
- Your equity when you sell
- $718,713
- Rental profits, invested at 7%
- $0
Sells for $764,588 (value up 3% a year), minus 6% selling cost ($45,875). Rent paid down $236,250 of loan.
$0 of cash flow over 30 years, plus what it earned invested.
- Cash to close, invested at 7%
- $671,401
- Monthly shortfalls, invested
- $795,903
$88,200 put into an index fund instead of the down payment and closing costs.
$218,622 you'd have paid in while the building lost money, invested instead.
Stocks come out $748,592 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 $742K, stocks $1.28M. Stocks win.
Year 30 (loan paid off): property $742K, stocks $1.60M. Stocks win.
Year 30 (loan paid off): property $719K, stocks $1.20M. Stocks win.
Year 30 (loan paid off): property $719K, stocks $1.52M. Stocks win.
Year 30 (loan paid off): property $742K, stocks $1.22M. Stocks win.
Year 30 (loan paid off): property $742K, stocks $1.54M. Stocks win.
Year 30 (loan paid off): property $721K, stocks $1.15M. Stocks win.
Year 30 (loan paid off): property $719K, stocks $1.47M. Stocks win.
Year 30 (loan paid off): property $746K, stocks $1.23M. Stocks win.
Year 30 (loan paid off): property $742K, stocks $1.55M. Stocks win.
Year 30 (loan paid off): property $727K, stocks $1.15M. Stocks win.
Year 30 (loan paid off): property $719K, stocks $1.47M. Stocks win.
Comparable rentals
The closest rental listings with each unit's bedroom count, as of 2026-10-06. The estimate is the median asking rent of every rental we found nearby (the count is shown for each); houses are left out. Asking rents from Realtor.com rental listings, not signed leases.
2 bed estimate $1,350/mo · range $1,300–$1,500 · 9 rentals within 0.75 mi
| Address | Rent | Bd / Ba | Distance |
|---|---|---|---|
| 1605 Minnehaha Ave W, Saint Paul | $1,325 | 2 / 1 | 0.1 mi |
| 613 Snelling Ave N, Saint Paul | $1,600 | 2 / 1 | 0.2 mi |
| 508 Fry St, Saint Paul | $1,229 | 2 / 1 | 0.4 mi |
| 748 Tatum St, Saint Paul | $1,195 | 2 / 1 | 0.4 mi |
| 412 Pierce St N, Saint Paul | $1,195 | 2 / 1 | 0.6 mi |
| 483 W Lynnhurst Ave Unit 18, Saint Paul | $1,249 | 2 / 1 | 0.7 mi |
| 405 Fairview Ave N, Saint Paul | $1,055 | 2 / 1 | 0.7 mi |
| 1621 St Anthony Ave Apt 6, Saint Paul | $1,440 | 2 / 1 | 0.7 mi |
| 441 Lynnhurst Ave W, Saint Paul | $1,289 | 2 / 1 | 0.7 mi |
1 bed estimate $1,100/mo · range $1,025–$1,225 · 22 rentals within 0.75 mi
| Address | Rent | Bd / Ba | Distance |
|---|---|---|---|
| 1715 Thomas Ave, Saint Paul | $950 | 1 / 1 | 0.2 mi |
| 565 Aldine St, Saint Paul | $1,195 | 1 / 1 | 0.3 mi |
| 1642 Charles Ave Apt 101, Saint Paul | $995 | 1 / 1 | 0.3 mi |
| 1562 Edmund Ave Apt 1, Saint Paul | $950 | 1 / 1 | 0.4 mi |
| 550 Snelling Ave N, Saint Paul | $1,070 | 1 / 1.5 | 0.4 mi |
| 1552 Edmund Ave, Saint Paul | $825 | 1 / 1 | 0.4 mi |
| 1693 Sherburne Ave, Saint Paul | $1,150 | 1 / 1 | 0.4 mi |
| 893-895 Fry St, Saint Paul | $949 | 1 / 1 | 0.4 mi |
| 478 Herschel St, Saint Paul | $840 | 1 / 1 | 0.5 mi |
| 476 Herschel St, Saint Paul | $899 | 1 / 1 | 0.5 mi |
On the maps, this property and comparable rentals. Comparable rentals and rent estimate: Realtor.com rental listings. Rents are asking rents from listings; check them against the actual leases.
Red flags and opportunities
Watch for
- highAsking price is roughly double the break-even price; cash flow is deeply negative Based on: data: underwriting.break_even_price · AI review
- mediumThe seller is homesteaded, so the current tax bill is lower than what an investor will pay. We use an estimated non-homestead tax instead. Public record: Ramsey County parcel 332923110112: homestead=Y
- medium$1,869 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 332923110112: special assessments (payable 2026) = $1,869.48
- mediumAsking is $156,011 above the price where cash flow breaks even ($168,989) at the default scenario. Based on: Derived: price $325,000 vs. break-even $168,989
- mediumRental license is only Pending; confirm it is current and covers both units Based on: data: city.rental_license · AI review
- medium'Updated' systems have no dates or permits; each item needs verification Listing says: Updated boilers, elec, windows & water heaters. · AI review
- mediumDemand claim is unverified and no actual rents are given Listing says: seller says he has 50+ applicants anytime he posts! · AI review
Opportunities
- Long time on market: room to negotiate. Based on: Listing data: 102 days on market
- Separate utilities paid by tenants keep owner operating costs lower Listing says: Separated utilities paid by the tenant. · AI review
- Off-street rear parking and in-unit laundry in the upper unit help rentability Listing says: ample off-street parking in the rear of the property with parking pad · AI review
Questions for the agent
- What are the current rents, lease end dates and lease types for each unit?
- Can you share the trailing-12 income and expenses, plus tax and insurance bills?
- What are the $1,869 in special assessments for, and who pays them at closing?
- What year and permit records exist for the boilers, electrical, windows and water heaters?
- Why is the rental license Pending, and is the 2-unit license current?
- Why has it sat 102 days, and has the price been reduced?
Bottom line
Pleasant, rentable-looking up/down, but at $325K the rents can't support it and you'd need a price near half that to break even. AI-assisted summary
What the records say
Where each number comes from
| Property tax / yr Estimateestimate. Seller is homesteaded; an investor pays the non-homestead rate. $316,100 market value × 2.10% (median for non-homestead duplexes/triplexes in the city). | $6,630 |
| Insurance / yr Estimateestimate. from units, square feet and age; get a quote | $2,455 |
| 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 1901: +1 pt capital reserve | 8% / 9% |
Price history Realtor.com
On the market since 2026-06-25 (102 days); last sold for $242,500 on 2021-01-22.
| Date | Event | Price |
|---|---|---|
| Listed | $325,000 | |
| Sold | $242,500 | |
| Relisted | $240,000 | |
| Removed | $240,000 | |
| Listed | $240,000 | |
| Sold public record | $179,000 | |
| Sold public record | $67,500 |
County record Public record
| Recorded as | two family dwelling - up/dwn |
| Living units | 2 |
| Year built | 1901 |
| Market value (2026) | $316,100 |
| Property tax, payable 2026 | $5,143 |
| Special assessments | $1,869 |
| Homestead | yes |
| Last sale | 2021-01-22 · $242,500 |
Source: Ramsey County parcel records.
City rental certificate (CofO)
Residential 2 Units: 2 unit(s), A, status pending, renews 2026-09-30.
Nearest highway
I 94, about 1148 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.