Back to St. Paul

891 Iglehart Ave

Triplex · 3 units: mix unknown ×3 · 4,485 sq ft

Saint Paul, MN · Summit – University (Rondo, Cathedral Hill) · View the listing ↗

Overpriced

Photos, via Realtor.com.

Asking price
$422,750
3 units · $141K per unit
Monthly cash flow
−$475
at 20% down, 7%
Estimated rent
$4,410/mo
medium confidence
Break-even price
$333,543
where cash flow hits $0

Adjust the numbers See the full breakdown

First look

This is a 1889 stucco triplex at $422,750 that loses about $475 a month at asking with 20% down, and our break-even price is about $333,500. That is roughly $89K below the ask, so it only works with a big cut. The listing gives no rents, no unit mix and no expense numbers, and the owner pays some utilities. 'Full occupancy' means nothing until you see the rent roll and leases. Ask first for the rent roll, trailing-12 expenses, what the $4,348 in assessments covers, and why the rental license shows expired in 2023. Photos show nice original woodwork but dated baths, so a showing only makes sense if the seller comes down toward the mid-$300Ks.

Things to consider

  1. Numbers don't work at asking Our underwriting shows about -$475/month and a 5.0% cap rate; break-even is near $333.5K. Any offer needs to reflect that gap.
  2. Rent growth is capped St. Paul limits increases to 3% a year for sitting tenants, so below-market rents can't be fixed quickly.
  3. Utilities and RUBS are uncertain Owner-paid utilities reduce NOI now, and a future bill-back plan is a projection that may not be allowed to raise rents.Listing says: “ownership implementing a RUBS utility reimbursement program across the portfolio beginning Q3 2026”
  4. Special assessments and tax load $8,036 in tax plus $4,348 in assessments adds up. Know what continues after closing.
  5. Condition risk on an 1889 building Old stucco, an old foundation and a Grade C inspection suggest deferred maintenance. Budget reserves before offering.

From the photos

Listing photo 3
1 of 7Plus

Original oak archway, built-ins and hardwood floors look intact and in decent shape.

Listing photo 4
2 of 7Check

Living room photo is virtually staged, so furnishings are not real; judge the space by the unstaged shot.

Listing photo 8
3 of 7Concern

Bathroom has a clawfoot tub, a small pedestal-style sink and an older vinyl floor; it appears dated and basic.

Listing photo 1
4 of 7Check

Stucco exterior looks worn and patched, with a stone foundation visible; inspect for cracks and moisture.

Listing photo 9
5 of 7Concern

Rear has a detached stucco garage, a parking pad and a lawn. Back porch is wood framed on posts and looks weathered.

Listing photo 7
6 of 7Check

Bedroom has carpet and older trim and windows. Radiator pipes are visible, suggesting hot-water heat despite 'central' in county data.

Listing photo 2
7 of 7Check

No photos of kitchens, mechanicals, panels, basement or roof detail. These are the key items to see in person.

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

Down payment %
Offer $
Management
Interest rate %
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
$422,750
Cash to close
$97,232
Price per unit
$140,917
GRM
8.0

Each month

Cash flow
−$475/mo
Cash-on-cash
−5.9%
Cap rate
5.0%
DSCR
0.79×

Break-even

Price that breaks even
$333,543
Rent that breaks even
$5,035/mo

Long run

Year 30: property vs stocks
$1.21M vs $923K
Cash flow turns positive
year 11

Monthly

Monthly breakdown

Rent$4,350
Laundry / other$60
Vacancy (6%)−$265
Collected$4,145
Property tax Public record−$670
Insurance Our research−$317
Water, sewer, trash Our research−$280
Heat Our research−$250
Lawn care ($120 × 6 mo ÷ 12)−$60
Repairs (9% of rent)−$397
Capital reserve (9% of rent)−$397
Net operating income$1,775
Mortgage (principal + interest)−$2,250
Cash flow−$475
Principal paid down (equity, not cash)$286

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

If you buy this building$1,212,938
Your equity when you sell
$964,557

Sells for $1,026,125 (value up 3% a year), minus 6% selling cost ($61,568). Rent paid down $338,200 of loan.

Rental profits, invested at 7%
$248,380

$157,775 of cash flow over 30 years, plus what it earned invested.

Same money in stocks$922,799
Cash to close, invested at 7%
$740,159

$97,232 put into an index fund instead of the down payment and closing costs.

Monthly shortfalls, invested
$182,640

$30,851 you'd have paid in while the building lost money, invested instead.

The building comes out $290,139 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

This propertyStocks at 7%

Year 30 (loan paid off): property $1.21M, stocks $923K. The property wins.

Red flags and opportunities

Watch for

  • highNo rents, leases or expenses given; 'strong cash flow' is unsupported and our numbers show a monthly loss. Listing says: offering strong cash flow and full occupancy in a stable rental market · AI review
  • mediumFire-inspection grade C: more deficiencies than typical; expect more frequent inspections and repair orders. Public record: St. Paul Certificate of Occupancy – Residential: 891 IGLEHART AVE, grade/tier=C, status=Renewal Due
  • medium$4,348 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 352923340063: special assessments (payable 2026) = $4,347.86
  • mediumProjected utility bill-backs (RUBS) are not income yet, and in St. Paul they may count toward the 3% cap. Listing says: "are currently partially owner-paid with ownership implementing a RUBS utility reimbursement program across the portfolio beginning Q3"
  • mediumOne of several properties the same owner listed the same day — a portfolio sell-off. Get the rent roll and trailing-12 expenses. Source: Our research notes
  • medium'RUBS starting Q3 2026' is a projection, not income — and billing back utilities on existing St. Paul leases may count against the 3% cap. Source: Our research notes
  • mediumRental license shows renewal due with an expiry in 2023. Confirm it is current and that all three units are licensed. Based on: data: city.rental_license · AI review
  • mediumOwner pays an unspecified share of utilities, which cuts into NOI. Get actual bills. Listing says: Utilities are currently partially owner-paid · AI review
  • mediumStucco exterior with a worn finish and a rear wood porch/deck structure; inspect for moisture and structure. The 1889 foundation needs a look too. Based on: photo 10 · AI review
  • lowClose to I-94 (about 222 m), which may affect noise and tenant appeal. Based on: data: highway · AI review

Opportunities

  • Long time on market: room to negotiate. Based on: Listing data: 143 days on market
  • 140 days on market and a price well above our break-even gives room to negotiate hard. Based on: data: listing.days_on_market · AI review
  • Coin laundry, a detached 2-car garage and off-street parking can add income and support rents. Listing says: coin-operated laundry, detached 2-car garage, alley access, off-street surface parking · AI review
  • Original woodwork and hardwood floors give the units character that supports rents without major work. Based on: photo 3 · AI review

Questions for the agent

  • Can I see the rent roll, lease dates and 12 months of expenses, including which utilities the owner pays?
  • What is the unit mix, and are all three units legally licensed with egress?
  • What are the $4,348 in special assessments for, and will the seller pay them at closing?
  • Why is the rental license shown as expired, and what were the Grade C fire-inspection deficiencies?
  • How old are the roof, boiler or furnaces, electrical panels and the stucco repairs?
  • Why has it sat 140 days, and is the seller part of a portfolio sale open to a price cut?

Bottom line

Charming old triplex, but at $422,750 it loses money and needs a price near $333K to work. AI-assisted summary

What the records say

Listing summary

Triplex, 7 bed / 4 bath, coin laundry, 2-car garage, off-street parking. Fully occupied. Owner currently pays part of utilities.

Research notes

  • Unit mix is my estimate; the listing doesn't give it.

Where each number comes from

Property tax / yr Public recordRamsey County record, payable 2026 (non-homestead). Our earlier figure was $7,500.$8,036
Insurance / yr Our researchour research. quote-based estimate$3,800
Water, sewer, trash / mo Our researchour research$280
Heat / mo Our researchour research$250
Lawn care / mo Assumptionassumption. $120/mo for 6 months, spread over 12; no snow removal$60
Repairs / capital reserve Our researchour research9% / 9%

Price history Realtor.com

On the market since 2026-05-15 (143 days); down $47,500 (10.1%) from the first ask of $470,250.

DateEventPrice
Price changed$422,750
Price changed$445,000
Relisted$470,250
Removed—
Listed$470,250

County record Public record

Recorded asthree family dwelling, platted lot
Living units3
Year built1889
Market value (2026)$375,900
Property tax, payable 2026$8,036
Special assessments$4,348
Homesteadno
Last sale—

Source: Ramsey County parcel records.

City rental certificate (CofO)

Residential 3+ Units: 3 unit(s), C, status renewal due, renews 2023-12-20.

Nearest highway

I 94, about 222 m away.

Crime in Summit – University

1,066 incidents in the last 12 months (59 per 1,000 residents), −13% vs. the year before. St. Paul police incidents, excluding proactive visits and community events.