CashFlowRE
Sign in Sign up
633 Parkway Dr
C Composite 55.28
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 +22.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +6.4/10.0
  • Rent growth +4.1/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$138,500

633 Parkway Dr · St. Paul, MN 55106
2 bd · 1.0 ba · 845 sqft · SingleFamily public records · 29 Days on market
Built 1909 4,399 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

An enticing investment beckons in Saint Paul—a 1.5-story home brimming with potential. Boasting 2 bedrooms and 1 bathroom, this property offers a cozy yet spacious living environment. The large kitchen is a focal point, providing ample room for culinary creativity and gatherings. The location within Saint Paul ensures convenient access to local amenities, schools, and transportation routes. Whether you're a savvy investor seeking promising returns or a homeowner looking to create a personalized haven, this property provides a canvas for your aspirations. Take advantage of this investment prospect and unlock the potential of a 1.5-story gem in the heart of Saint Paul.

Key facts

  • Walkout basement
  • 4,399 sq ft lot
  • Built 1909

Tags

UNFINISHED UPPER LEVELWALKOUT BASEMENTMINUTES FROM MAJOR INTERSTATES

Property features AI

Finance

  • Other: Lot approximately 0.101 acres (41 x 128) with city street frontage, sidewalks, street lights and storm sewer; public maintained road

Exterior

  • Parking: Concrete parking
  • Utilities: City water (connected); City sewer (connected); Natural gas
  • Home design: Residential property; One and one-half stories; Block foundation
  • Construction: Above-grade and below-grade living areas; Above-grade finished area and main level finished area present
  • Exterior features: Other exterior features

Interior

  • Kitchen: Kitchen on main level with range and refrigerator
  • Bedrooms: 2 bedrooms (both on the main level)
  • Bathrooms: 1 full bathroom (main floor)
  • Heating & cooling: Forced air heating; No central air
  • Interior features: Range; Refrigerator; Full basement
  • Laundry & utility: Laundry located in the basement

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 2-bed/1.0-bath single-family listed at $138k.

Deal economics

  • At list price, monthly cash flow is $238 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $138k).
  • Recommended offer: $136k (1.5% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • St. Paul Public School District (urban): math 21% / reading 33% proficiency, ranked #270 of 301 in MN (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.3%/yr); 255 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,202 units permitted in Ramsey County in 2024 (880 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $958 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Ramsey County population projected at +27% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.3% rent growth), your $39k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 12y 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 $105k; 32% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1909 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $136,422 (1.5% below list)

Questions for the listing agent

  1. Built in 1909 — 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. 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.
  4. 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.
  5. 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
1.14%
Cap rate
8.36%
Cash-on-cash
7.36%
DSCR
1.33
GRM
7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.26% rent growth · sell at horizon

5-year hold
IRR
-1.2%
Equity multiple
0.95×
Total profit
$-1,884
Equity at exit
$20,651
10-year hold
IRR
11.8%
Equity multiple
2.07×
Total profit
$41,559
Equity at exit
$11,975

Cash invested: $38,780 (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 55106

Rents YoY
6.3%
Active inventory
255
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,578 high interval (Pro) →
Mortgage (P&I)
$726
Tax from tax record
$225 /mo · $2,696/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$331
Net cashflow
$238

Break-even live

Break-even rent $1,277
Max offer price $138,500
Occupancy floor 80%

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
$34,625
Closing costs
$4,155
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.

Rent comps 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
321 Larpenteur Ave E Maplewood, MN 1.0–2.0 1.0 755 $1,250 $1.66 43d 2 0.68mi
1901 Desoto St Saint Paul, MN 1.0–2.0 1.0–2.0 904 $1,725 $1.91 24d 8 0.88mi
479 Skillman Ave E Maplewood, MN 2.0 1.0 750 $1,505 $2.01 43d 13 1.15mi
2093 Bradley St Maplewood, MN 2.0–3.0 1.5 1250 $1,995 $1.60 12d 2 1.21mi
1160 Frost Ave Saint Paul, MN 3.0 1.0–2.0 1035 $2,552 $2.46 1d 4 1.41mi

Listing history 32 events

  1. 2026-06-13
    days on market $138,500 Active 29 DOM
  2. 2026-06-09
    days on market $138,500 Active 25 DOM
  3. 2026-06-08
    days on market $138,500 Active 24 DOM
  4. 2026-06-07
    days on market $138,500 Active 23 DOM
  5. 2026-06-04
    days on market $138,500 Active 20 DOM
  6. 2026-06-03
    days on market $138,500 Active 19 DOM
  7. 2026-06-02
    days on market $138,500 Active 18 DOM
  8. 2026-06-01
    days on market $138,500 Active 17 DOM
  9. 2026-05-31
    days on market $138,500 Active 16 DOM
  10. 2026-05-15
    listed $138,500 Active 474-char remark
  11. 2026-05-08
    historical
  12. 2026-05-06
    historical Contingent - Inspection
  13. 2026-02-16
    listed $138,500 Active
  14. 2024-01-26
    soldstatus $105,000 Sold
    Show marketing remark (681 chars)

    An enticing investment beckons in Saint Paul—a 1.5-story home brimming with potential. Boasting 2 bedrooms and 1 bathroom, this property offers a cozy yet spacious living environment. The large kitchen is a focal point, providing ample room for culinary creativity and gatherings. The location within Saint Paul ensures convenient access to local amenities, schools, and transportation routes. Whether you're a savvy investor seeking promising returns or a homeowner looking to create a personalized haven, this property provides a canvas for your aspirations. Take advantage of this investment prospect and unlock the potential of a 1.5-story gem in the heart of Saint Paul.

  15. 2024-01-09
    status Pending
    Show marketing remark (681 chars)

    An enticing investment beckons in Saint Paul—a 1.5-story home brimming with potential. Boasting 2 bedrooms and 1 bathroom, this property offers a cozy yet spacious living environment. The large kitchen is a focal point, providing ample room for culinary creativity and gatherings. The location within Saint Paul ensures convenient access to local amenities, schools, and transportation routes. Whether you're a savvy investor seeking promising returns or a homeowner looking to create a personalized haven, this property provides a canvas for your aspirations. Take advantage of this investment prospect and unlock the potential of a 1.5-story gem in the heart of Saint Paul.

  16. 2023-12-12
    historical Contingent - Inspection
    Show marketing remark (681 chars)

    An enticing investment beckons in Saint Paul—a 1.5-story home brimming with potential. Boasting 2 bedrooms and 1 bathroom, this property offers a cozy yet spacious living environment. The large kitchen is a focal point, providing ample room for culinary creativity and gatherings. The location within Saint Paul ensures convenient access to local amenities, schools, and transportation routes. Whether you're a savvy investor seeking promising returns or a homeowner looking to create a personalized haven, this property provides a canvas for your aspirations. Take advantage of this investment prospect and unlock the potential of a 1.5-story gem in the heart of Saint Paul.

  17. 2023-11-22
    price $109,900
    Show marketing remark (681 chars)

    An enticing investment beckons in Saint Paul—a 1.5-story home brimming with potential. Boasting 2 bedrooms and 1 bathroom, this property offers a cozy yet spacious living environment. The large kitchen is a focal point, providing ample room for culinary creativity and gatherings. The location within Saint Paul ensures convenient access to local amenities, schools, and transportation routes. Whether you're a savvy investor seeking promising returns or a homeowner looking to create a personalized haven, this property provides a canvas for your aspirations. Take advantage of this investment prospect and unlock the potential of a 1.5-story gem in the heart of Saint Paul.

  18. 2023-11-10
    price $119,900
    Show marketing remark (681 chars)

    An enticing investment beckons in Saint Paul—a 1.5-story home brimming with potential. Boasting 2 bedrooms and 1 bathroom, this property offers a cozy yet spacious living environment. The large kitchen is a focal point, providing ample room for culinary creativity and gatherings. The location within Saint Paul ensures convenient access to local amenities, schools, and transportation routes. Whether you're a savvy investor seeking promising returns or a homeowner looking to create a personalized haven, this property provides a canvas for your aspirations. Take advantage of this investment prospect and unlock the potential of a 1.5-story gem in the heart of Saint Paul.

  19. 2023-09-29
    price $129,900
    Show marketing remark (681 chars)

    An enticing investment beckons in Saint Paul—a 1.5-story home brimming with potential. Boasting 2 bedrooms and 1 bathroom, this property offers a cozy yet spacious living environment. The large kitchen is a focal point, providing ample room for culinary creativity and gatherings. The location within Saint Paul ensures convenient access to local amenities, schools, and transportation routes. Whether you're a savvy investor seeking promising returns or a homeowner looking to create a personalized haven, this property provides a canvas for your aspirations. Take advantage of this investment prospect and unlock the potential of a 1.5-story gem in the heart of Saint Paul.

  20. 2023-09-15
    price $139,900
    Show marketing remark (681 chars)

    An enticing investment beckons in Saint Paul—a 1.5-story home brimming with potential. Boasting 2 bedrooms and 1 bathroom, this property offers a cozy yet spacious living environment. The large kitchen is a focal point, providing ample room for culinary creativity and gatherings. The location within Saint Paul ensures convenient access to local amenities, schools, and transportation routes. Whether you're a savvy investor seeking promising returns or a homeowner looking to create a personalized haven, this property provides a canvas for your aspirations. Take advantage of this investment prospect and unlock the potential of a 1.5-story gem in the heart of Saint Paul.

  21. 2023-08-23
    listed $149,900 Active
    Show marketing remark (681 chars)

    An enticing investment beckons in Saint Paul—a 1.5-story home brimming with potential. Boasting 2 bedrooms and 1 bathroom, this property offers a cozy yet spacious living environment. The large kitchen is a focal point, providing ample room for culinary creativity and gatherings. The location within Saint Paul ensures convenient access to local amenities, schools, and transportation routes. Whether you're a savvy investor seeking promising returns or a homeowner looking to create a personalized haven, this property provides a canvas for your aspirations. Take advantage of this investment prospect and unlock the potential of a 1.5-story gem in the heart of Saint Paul.

  22. 2023-07-17
    soldstatus $500
  23. 2023-07-17
    soldstatus $500
  24. 2018-09-20
    soldstatus $19,857,976
  25. 2014-08-18
    soldstatus $75,500
  26. 2014-07-24
    soldstatus $75,500 Sold
  27. 2014-07-24
    soldstatus $75,500
  28. 2014-07-24
    soldstatus $75,500
  29. 2014-07-14
    status Pending
  30. 2014-06-24
    listed $84,900 Active
  31. 2014-06-24
    listed $84,900
  32. 2014-06-24
    listed $84,900

ⓘ 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
$2,696 · $225/mo
Projected year-2 tax
$2,696 · $225/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥100°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 2/10 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
$18,937
− Mortgage interest
−$7,758
− Property taxes
−$2,696
− Insurance
−$692
− Repairs & maintenance
−$1,515
− Management
−$1,515
− Depreciation
−$4,029
Taxable income
$731
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$176
After-tax cash flow
$2,680/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
St. Paul Public School District
NCES district ID
2733840
Math proficiency
21% ▼ -11.00%
Reading proficiency
33% ▼ -7.00%
Median HH income
$48,316
Composite
23.51/100
National rank
#7868
State rank
#270 of 301 in MN

Livability — St. Paul

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Paul, MN
County
Ramsey County · 542,837 people
City population
280,599
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
Population (ZIP)
56,708
Household income
$70,187
Rent vs Own
38.9% rent · 61.1% own
Severe rent burden
2046.0

Population outlook (Ramsey County) Hauer SSP2

Today (2025)
603,431 people
By 2030
636,459 · +5.5%
By 2040
700,596 · +16.1%
By 2050
765,819 · +26.9%
By 2075
929,297 · +54.0%
By 2100
1,053,924 · +74.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.75)
Race & ethnicity
Asian 34% White 32% Black 15% Hispanic / Latino 11% Two or more races 10%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Portuguese 4% Lithuanian 2% Romanian 2%
Foreign-born
25% · Canada, Philippines, Vietnam
Languages at home
59% English-only · Other Asian/Pacific 27% Spanish 9% French/Haitian/Cajun 1%

Political lean MEDSL · Ramsey

2024 margin
Solid D (+43.3) · D 70.5% · R 27.2% · Other 2.3%
2008→2024 swing
+9.4pp toward D · 2008: 33.9pp · 2024: 43.3pp
All cycles
2024: D+43.3 2020: D+45.4 2016: D+39.4 2012: D+35.3 2008: D+33.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -239.48%
Current HPI
288.7205
Rent YoY
▲ 6.26%
Metro
Minneapolis-St. Paul-Bloomington, MN-WI
State GDP YoY
▲ 2.41%
F500 in state
34

Industry mix (Fortune 500 HQ in MN)

Industry F500 HQs Revenue

Price history

+63.1% since first listed
24 events — show timeline
  • 2026-06-15 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-15 Listed $138,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-08 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-06 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-02-16 Listed $138,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-01-26 Sold (MLS) $105,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-01-09 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2023-12-12 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2023-11-22 Price Changed $109,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-11-10 Price Changed $119,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-09-29 Price Changed $129,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-09-15 Price Changed $139,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-08-23 Listed $149,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-07-17 Sold (Public Records) $500 Public Records
  • 2023-07-17 Sold (Public Records) $500 Public Records
  • 2018-09-20 Sold (Public Records) $19,857,976 Public Records
  • 2014-08-18 Sold (Public Records) $75,500 Public Records
  • 2014-07-24 Sold (MLS) $75,500 LSAR
  • 2014-07-24 Sold (MLS) $75,500 RASM
  • 2014-07-24 Sold (MLS) $75,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-07-14 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2014-06-24 Listed $84,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2014-06-24 Listed $84,900 LSAR
  • 2014-06-24 Listed $84,900 RASM

Property tax history

+2.9%/yr

Latest (2025): $2,696 · -8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…