CashFlowRE
Sign in Sign up
938 Palace Ave
C+ Composite 60.69
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 +26.7/30.0
  • DSCR +9.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.1/10.0
  • Rent growth +2.9/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$275,000

938 Palace Ave · St. Paul, MN 55102
3 bd · 1.0 ba · 969 sqft · SingleFamily public records · 30 Days on market
Built 1914 4,791 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 938 Palace Ave in Saint Paul a charming 3 bedroom, 1 bath home located in a quiet, established neighborhood. This well maintained property features natural hardwood floors throughout the main level, adding warmth and character the moment you step inside. The updated kitchen offers modern touches along with a new refrigerator and dishwasher making it both functional and move-in ready. Additional updates include a refreshed bathroom and new water heater, providing added peace of mind. One of the standout features is the rare 3-car garage, offering ample space for vehicles, storage, or even a workshop an uncommon find in this area. Whether you’re looking for your first home or a solid investment, this property offers a great combination of updates, charm, and location. Don’t miss your chance to own a move-in ready home in the heart of Saint Paul!

Key facts

  • Refreshed bathroom
  • New water heater
  • New refrigerator

Tags

NATURAL HARDWOOD FLOORSUPDATED KITCHENNEW REFRIGERATORNEW DISHWASHERREFRESHED BATHROOMNEW WATER HEATER

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 3-bed/1.0-bath single-family listed at $275k.

Deal economics

  • At list price, monthly cash flow is $744 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $275k).
  • Recommended offer: $271k (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 (+1.6%/yr); 145 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 1,202 units permitted in Ramsey County in 2024 (880 in 5+ unit buildings).
  • At $3,322/mo this rent would consume 52% of the median local household income ($76k/yr) (locally 1116% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($271k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 16y ago; this cycle's ask has dropped $24k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $230k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1914 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $270,875 (1.5% below list)

Questions for the listing agent

  1. Built in 1914 — 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
1.21%
Cap rate
9.54%
Cash-on-cash
11.60%
DSCR
1.52
GRM
6.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.6% rent growth · sell at horizon

5-year hold
IRR
-0.6%
Equity multiple
0.98×
Total profit
$-1,726
Equity at exit
$41,003
10-year hold
IRR
7.6%
Equity multiple
1.54×
Total profit
$41,291
Equity at exit
$23,777

Cash invested: $77,000 (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 55102

Rents YoY
1.6%
Active inventory
145
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$3,322 medium interval (Pro) →
Mortgage (P&I)
$1,442
Tax from tax record
$323 /mo · $3,878/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$698
Net cashflow
$744

Break-even live

Break-even rent $2,380
Max offer price $275,000
Occupancy floor 73%

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
$68,750
Closing costs
$8,250
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
470 Lexington Pkwy S Saint Paul, MN 2.0 1.0–2.0 1175 $3,500 $2.98 1d 19 0.31mi
740 Victoria St S Saint Paul, MN 3.0 1.0–2.0 1076 $3,746 $3.48 2d 39 0.75mi
695 Grand Ave Saint Paul, MN 1.0–2.0 1.0–2.0 1130 $5,795 $5.13 17d 10 0.92mi
380 Randolph Ave Saint Paul, MN 2.0 1.0–2.0 753 $2,946 $3.91 1d 18 1.16mi

Listing history 33 events

  1. 2026-05-09
    status Pending 878-char remark
    Show marketing remark (878 chars)

    Welcome to 938 Palace Ave in Saint Paul a charming 3 bedroom, 1 bath home located in a quiet, established neighborhood. This well maintained property features natural hardwood floors throughout the main level, adding warmth and character the moment you step inside. The updated kitchen offers modern touches along with a new refrigerator and dishwasher making it both functional and move-in ready. Additional updates include a refreshed bathroom and new water heater, providing added peace of mind. One of the standout features is the rare 3-car garage, offering ample space for vehicles, storage, or even a workshop an uncommon find in this area. Whether you’re looking for your first home or a solid investment, this property offers a great combination of updates, charm, and location. Don’t miss your chance to own a move-in ready home in the heart of Saint Paul!

  2. 2026-05-04
    historical Contingent - Inspection 878-char remark
    Show marketing remark (878 chars)

    Welcome to 938 Palace Ave in Saint Paul a charming 3 bedroom, 1 bath home located in a quiet, established neighborhood. This well maintained property features natural hardwood floors throughout the main level, adding warmth and character the moment you step inside. The updated kitchen offers modern touches along with a new refrigerator and dishwasher making it both functional and move-in ready. Additional updates include a refreshed bathroom and new water heater, providing added peace of mind. One of the standout features is the rare 3-car garage, offering ample space for vehicles, storage, or even a workshop an uncommon find in this area. Whether you’re looking for your first home or a solid investment, this property offers a great combination of updates, charm, and location. Don’t miss your chance to own a move-in ready home in the heart of Saint Paul!

  3. 2026-05-02
    status Active 878-char remark
    Show marketing remark (878 chars)

    Welcome to 938 Palace Ave in Saint Paul a charming 3 bedroom, 1 bath home located in a quiet, established neighborhood. This well maintained property features natural hardwood floors throughout the main level, adding warmth and character the moment you step inside. The updated kitchen offers modern touches along with a new refrigerator and dishwasher making it both functional and move-in ready. Additional updates include a refreshed bathroom and new water heater, providing added peace of mind. One of the standout features is the rare 3-car garage, offering ample space for vehicles, storage, or even a workshop an uncommon find in this area. Whether you’re looking for your first home or a solid investment, this property offers a great combination of updates, charm, and location. Don’t miss your chance to own a move-in ready home in the heart of Saint Paul!

  4. 2026-05-02
    price $275,000 878-char remark
    Show marketing remark (878 chars)

    Welcome to 938 Palace Ave in Saint Paul a charming 3 bedroom, 1 bath home located in a quiet, established neighborhood. This well maintained property features natural hardwood floors throughout the main level, adding warmth and character the moment you step inside. The updated kitchen offers modern touches along with a new refrigerator and dishwasher making it both functional and move-in ready. Additional updates include a refreshed bathroom and new water heater, providing added peace of mind. One of the standout features is the rare 3-car garage, offering ample space for vehicles, storage, or even a workshop an uncommon find in this area. Whether you’re looking for your first home or a solid investment, this property offers a great combination of updates, charm, and location. Don’t miss your chance to own a move-in ready home in the heart of Saint Paul!

  5. 2026-05-01
    historical 878-char remark
    Show marketing remark (878 chars)

    Welcome to 938 Palace Ave in Saint Paul a charming 3 bedroom, 1 bath home located in a quiet, established neighborhood. This well maintained property features natural hardwood floors throughout the main level, adding warmth and character the moment you step inside. The updated kitchen offers modern touches along with a new refrigerator and dishwasher making it both functional and move-in ready. Additional updates include a refreshed bathroom and new water heater, providing added peace of mind. One of the standout features is the rare 3-car garage, offering ample space for vehicles, storage, or even a workshop an uncommon find in this area. Whether you’re looking for your first home or a solid investment, this property offers a great combination of updates, charm, and location. Don’t miss your chance to own a move-in ready home in the heart of Saint Paul!

  6. 2026-04-15
    price $285,000 878-char remark
    Show marketing remark (878 chars)

    Welcome to 938 Palace Ave in Saint Paul a charming 3 bedroom, 1 bath home located in a quiet, established neighborhood. This well maintained property features natural hardwood floors throughout the main level, adding warmth and character the moment you step inside. The updated kitchen offers modern touches along with a new refrigerator and dishwasher making it both functional and move-in ready. Additional updates include a refreshed bathroom and new water heater, providing added peace of mind. One of the standout features is the rare 3-car garage, offering ample space for vehicles, storage, or even a workshop an uncommon find in this area. Whether you’re looking for your first home or a solid investment, this property offers a great combination of updates, charm, and location. Don’t miss your chance to own a move-in ready home in the heart of Saint Paul!

  7. 2026-04-07
    listed $299,000 Active 878-char remark
    Show marketing remark (878 chars)

    Welcome to 938 Palace Ave in Saint Paul a charming 3 bedroom, 1 bath home located in a quiet, established neighborhood. This well maintained property features natural hardwood floors throughout the main level, adding warmth and character the moment you step inside. The updated kitchen offers modern touches along with a new refrigerator and dishwasher making it both functional and move-in ready. Additional updates include a refreshed bathroom and new water heater, providing added peace of mind. One of the standout features is the rare 3-car garage, offering ample space for vehicles, storage, or even a workshop an uncommon find in this area. Whether you’re looking for your first home or a solid investment, this property offers a great combination of updates, charm, and location. Don’t miss your chance to own a move-in ready home in the heart of Saint Paul!

  8. 2024-02-22
    soldstatus $229,900
  9. 2024-02-20
    soldstatus $229,900 Sold 602-char remark
    Show marketing remark (602 chars)

    Nice 3 bedroom home in quiet neighborhood with easy access to highway and close to downtown. Looking for a rare 3 car garage for the extra car, wood shop etc. This home has it. Home features hardwood floors, large 16x12 master bedroom, good size kitchen, main floor bedroom that could be used as an office, front porch is a great place to kick your shoes off before walking in the home and tons of storage in basement, upper level and in the 3 car garage. Home has newer AC, furnace and water heater along with vinyl/metal siding and a long lasting metal roof. The big items are done. This is an Estate

  10. 2024-01-12
    status Pending 602-char remark
    Show marketing remark (602 chars)

    Nice 3 bedroom home in quiet neighborhood with easy access to highway and close to downtown. Looking for a rare 3 car garage for the extra car, wood shop etc. This home has it. Home features hardwood floors, large 16x12 master bedroom, good size kitchen, main floor bedroom that could be used as an office, front porch is a great place to kick your shoes off before walking in the home and tons of storage in basement, upper level and in the 3 car garage. Home has newer AC, furnace and water heater along with vinyl/metal siding and a long lasting metal roof. The big items are done. This is an Estate

  11. 2024-01-03
    price $229,900 602-char remark
    Show marketing remark (602 chars)

    Nice 3 bedroom home in quiet neighborhood with easy access to highway and close to downtown. Looking for a rare 3 car garage for the extra car, wood shop etc. This home has it. Home features hardwood floors, large 16x12 master bedroom, good size kitchen, main floor bedroom that could be used as an office, front porch is a great place to kick your shoes off before walking in the home and tons of storage in basement, upper level and in the 3 car garage. Home has newer AC, furnace and water heater along with vinyl/metal siding and a long lasting metal roof. The big items are done. This is an Estate

  12. 2023-12-14
    listed $249,900 Active 602-char remark
    Show marketing remark (602 chars)

    Nice 3 bedroom home in quiet neighborhood with easy access to highway and close to downtown. Looking for a rare 3 car garage for the extra car, wood shop etc. This home has it. Home features hardwood floors, large 16x12 master bedroom, good size kitchen, main floor bedroom that could be used as an office, front porch is a great place to kick your shoes off before walking in the home and tons of storage in basement, upper level and in the 3 car garage. Home has newer AC, furnace and water heater along with vinyl/metal siding and a long lasting metal roof. The big items are done. This is an Estate

  13. 2022-12-02
    soldstatus $215,956
  14. 2022-11-30
    soldstatus $222,500 Sold
  15. 2022-11-16
    status Pending
  16. 2022-10-12
    price $229,900
  17. 2022-10-04
    price $239,900
  18. 2022-09-26
    price $249,900
  19. 2022-09-08
    listed $254,900 Active
  20. 2019-07-23
    soldstatus $199,900
  21. 2019-06-21
    soldstatus $199,900 Sold
  22. 2019-06-14
    status Pending
  23. 2019-05-12
    historical
  24. 2019-05-06
    price $199,900
  25. 2019-05-06
    status Active
  26. 2018-05-07
    historical
  27. 2018-05-02
    price $235,000
  28. 2018-05-02
    status Active
  29. 2018-05-02
    historical
  30. 2018-04-24
    listed $250,000 Active
  31. 2011-06-27
    historical
  32. 2011-06-20
    soldstatus $44,000
  33. 2010-09-24
    listed $89,900

ⓘ 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
$3,878 · $323/mo
Projected year-2 tax
$3,878 · $323/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 3/10 Moderate FEMA zone X (unshaded) · 12% 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
$39,863
− Mortgage interest
−$15,404
− Property taxes
−$3,878
− Insurance
−$1,375
− Repairs & maintenance
−$3,189
− Management
−$3,189
− Depreciation
−$8,000
Taxable income
$4,828
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,159
After-tax cash flow
$7,775/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)
19,630
Household income
$76,406
Rent vs Own
55.1% rent · 44.9% own
Severe rent burden
1116.0

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
Predominantly White (77%)
Race & ethnicity
White 77% Black 10% Two or more races 6% Hispanic / Latino 5% Asian 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Portuguese 10% Lithuanian 5% Romanian 3%
Foreign-born
9% · Canada, South Korea
Languages at home
87% English-only · Spanish 4% Other Indo-European 1% German/W. Germanic 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
▼ -217.83%
Current HPI
241.7112
Rent YoY
▲ 1.60%
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

+205.9% since first listed
33 events — show timeline
  • 2026-05-09 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-04 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-02 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-02 Price Changed $275,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-01 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-15 Price Changed $285,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-07 Listed $299,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-02-22 Sold (Public Records) $229,900 Public Records
  • 2024-02-20 Sold (MLS) $229,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-01-12 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2024-01-03 Price Changed $229,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2023-12-14 Listed $249,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-12-02 Sold (Public Records) $215,956 Public Records
  • 2022-11-30 Sold (MLS) $222,500 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-11-16 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2022-10-12 Price Changed $229,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-10-04 Price Changed $239,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-09-26 Price Changed $249,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2022-09-08 Listed $254,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-07-23 Sold (Public Records) $199,900 Public Records
  • 2019-06-21 Sold (MLS) $199,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-06-14 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2019-05-12 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2019-05-06 Price Changed $199,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-05-06 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2018-05-07 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2018-05-02 Price Changed $235,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2018-05-02 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2018-05-02 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2018-04-24 Listed $250,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2011-06-27 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2011-06-20 Sold (MLS) $44,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2010-09-24 Listed $89,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+11.4%/yr

Latest (2025): $3,878 · +16.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…