821 Edmund Ave · St. Paul, MN 55104

$359,900

7 bd · 3.0 ba · 2,246 sqft · MultiFamily public records · 98 Days on market

Built 1911 5,000 sqft lot

---

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 +27.2/30.0
• DSCR +9.4/10.0
• 1% rule +7.8/10.0
• ARV discount +7.5/15.0
• Rent growth +3.1/5.0
• Livability +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.4/10.0
• Appreciation +0.0/10.0

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Spacious duplex with 7 bedrooms and 3 bathrooms offering exceptional flexibility and value in St. Paul. Whether you’re looking to live in one unit and rent the other, or add a solid asset to your investment portfolio, this property checks the boxes. Both units feature generous room sizes and functional layouts, providing comfortable living and strong rental appeal. The high bedroom count creates excellent income potential and long-term demand. Conveniently located near major roads, schools, shopping, and public transportation. A versatile property with room to add value—perfect for owner-occupants, investors, or multi-generational households. Don’t miss this opportunity.

Key facts

• Income potential
• Generous room sizes
• High bedroom count

Tags

• GENEROUS ROOM SIZES
• FUNCTIONAL LAYOUTS
• HIGH BEDROOM COUNT
• INCOME POTENTIAL
• CONVENIENTLY LOCATED
• MAJOR ROADS

What this means for you Summary

Snapshot

• This is a 2 × 4-bed/1.5-bath units multifamily listed at $360k.

Deal economics

• At list price, monthly cash flow is $1k ($12k/yr) — positive. Per door: $513/mo.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($5k rent vs $360k).
• Recommended offer: $328k (9.0% 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 (+2.5%/yr); 191 active listings in the ZIP; solid renter incomes; 1,202 units permitted in Ramsey County in 2024 (880 in 5+ unit buildings).
• At $4,603/mo this rent would consume 73% of the median local household income ($76k/yr) (locally 2116% 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 $11k 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 + 2.5% rent growth), your $101k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• It's been on market 98 days — a 9% lower offer ($328k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 32y 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 $205k; list at $360k implies a 76% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: built in 1911 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $327,509 (9.0% below list)

Questions for the listing agent

1. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
4. Built in 1911 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. 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.
8. 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.
9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

• 1% rule: 1.28% ✓
• Cap rate: 9.71%
• Cash-on-cash: 12.21%
• DSCR: 1.54
• GRM: 6.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.5% rent growth · sell at horizon

5-year hold

• IRR: 1.3%
• Equity multiple: 1.05×
• Total profit: $4,851
• Equity at exit: $53,662

10-year hold

• IRR: 10.4%
• Equity multiple: 1.79×
• Total profit: $79,575
• Equity at exit: $31,118

Cash invested: $100,772 (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.

Methodology + full state rankings →

ZIP-level market 55104

• Rents YoY: 2.5%
• Active inventory: 191
• Price-to-rent: 13.0×

Monthly cashflow live

• Estimated rent: $4,603 medium
• Mortgage (P&I): −$1,887
• Tax from tax record: −$573 /mo · $6,880/yr
• Insurance: −$150
• HOA: −$0
• Vacancy / Maint / Mgmt: −$967
• Net cashflow: $1,026

Break-even live

Break-even rent $3,305

Max offer price $359,900

Occupancy floor 73%

2-unit breakdown (identical units grouped — click to expand)

Units	Beds	Baths	Est. rent
▸ 2× units	4	1.5	$4,604
Total (2 units)			$4,603

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: $89,975
• Closing costs: $10,797
• Reserves months: —
• Total cash needed: —

Listing history 27 events

1. 2026-06-18
   days on market $359,900 Active 98 DOM
2. 2026-06-17
   days on market $359,900 Active 97 DOM
3. 2026-06-16
   days on market $359,900 Active 96 DOM
4. 2026-06-15
   days on market $359,900 Active 95 DOM
5. 2026-06-13
   days on market $359,900 Active 93 DOM
6. 2026-06-09
   days on market $359,900 Active 89 DOM
7. 2026-06-08
   days on market $359,900 Active 88 DOM
8. 2026-06-07
   days on market $359,900 Active 87 DOM
9. 2026-06-04
   days on market $359,900 Active 84 DOM
10. 2026-06-03
    days on market $359,900 Active 83 DOM
11. 2026-06-02
    days on market $359,900 Active 82 DOM
12. 2026-06-01
    days on market $359,900 Active 81 DOM
13. 2026-05-31
    days on market $359,900 Active 80 DOM
14. 2026-05-04
    price $359,900 697-char remark

    Show marketing remark (697 chars)

    Spacious duplex with 7 bedrooms and 3 bathrooms offering exceptional flexibility and value in St. Paul. Whether you’re looking to live in one unit and rent the other, or add a solid asset to your investment portfolio, this property checks the boxes. Both units feature generous room sizes and functional layouts, providing comfortable living and strong rental appeal. The high bedroom count creates excellent income potential and long-term demand. Conveniently located near major roads, schools, shopping, and public transportation. A versatile property with room to add value—perfect for owner-occupants, investors, or multi-generational households. Don’t miss this opportunity.

15. 2026-05-02
    status Active 697-char remark

    Show marketing remark (697 chars)

    Spacious duplex with 7 bedrooms and 3 bathrooms offering exceptional flexibility and value in St. Paul. Whether you’re looking to live in one unit and rent the other, or add a solid asset to your investment portfolio, this property checks the boxes. Both units feature generous room sizes and functional layouts, providing comfortable living and strong rental appeal. The high bedroom count creates excellent income potential and long-term demand. Conveniently located near major roads, schools, shopping, and public transportation. A versatile property with room to add value—perfect for owner-occupants, investors, or multi-generational households. Don’t miss this opportunity.

16. 2026-03-06
    status Pending 697-char remark

    Show marketing remark (697 chars)

    Spacious duplex with 7 bedrooms and 3 bathrooms offering exceptional flexibility and value in St. Paul. Whether you’re looking to live in one unit and rent the other, or add a solid asset to your investment portfolio, this property checks the boxes. Both units feature generous room sizes and functional layouts, providing comfortable living and strong rental appeal. The high bedroom count creates excellent income potential and long-term demand. Conveniently located near major roads, schools, shopping, and public transportation. A versatile property with room to add value—perfect for owner-occupants, investors, or multi-generational households. Don’t miss this opportunity.

17. 2026-02-27
    historical Contingent - Inspection 697-char remark

    Show marketing remark (697 chars)

    Spacious duplex with 7 bedrooms and 3 bathrooms offering exceptional flexibility and value in St. Paul. Whether you’re looking to live in one unit and rent the other, or add a solid asset to your investment portfolio, this property checks the boxes. Both units feature generous room sizes and functional layouts, providing comfortable living and strong rental appeal. The high bedroom count creates excellent income potential and long-term demand. Conveniently located near major roads, schools, shopping, and public transportation. A versatile property with room to add value—perfect for owner-occupants, investors, or multi-generational households. Don’t miss this opportunity.

18. 2026-02-23
    price $329,900 697-char remark

    Show marketing remark (697 chars)

    Spacious duplex with 7 bedrooms and 3 bathrooms offering exceptional flexibility and value in St. Paul. Whether you’re looking to live in one unit and rent the other, or add a solid asset to your investment portfolio, this property checks the boxes. Both units feature generous room sizes and functional layouts, providing comfortable living and strong rental appeal. The high bedroom count creates excellent income potential and long-term demand. Conveniently located near major roads, schools, shopping, and public transportation. A versatile property with room to add value—perfect for owner-occupants, investors, or multi-generational households. Don’t miss this opportunity.

19. 2026-02-13
    price $344,900 697-char remark

    Show marketing remark (697 chars)

    Spacious duplex with 7 bedrooms and 3 bathrooms offering exceptional flexibility and value in St. Paul. Whether you’re looking to live in one unit and rent the other, or add a solid asset to your investment portfolio, this property checks the boxes. Both units feature generous room sizes and functional layouts, providing comfortable living and strong rental appeal. The high bedroom count creates excellent income potential and long-term demand. Conveniently located near major roads, schools, shopping, and public transportation. A versatile property with room to add value—perfect for owner-occupants, investors, or multi-generational households. Don’t miss this opportunity.

20. 2026-01-14
    listed $354,900 Active 697-char remark

    Show marketing remark (697 chars)

    Spacious duplex with 7 bedrooms and 3 bathrooms offering exceptional flexibility and value in St. Paul. Whether you’re looking to live in one unit and rent the other, or add a solid asset to your investment portfolio, this property checks the boxes. Both units feature generous room sizes and functional layouts, providing comfortable living and strong rental appeal. The high bedroom count creates excellent income potential and long-term demand. Conveniently located near major roads, schools, shopping, and public transportation. A versatile property with room to add value—perfect for owner-occupants, investors, or multi-generational households. Don’t miss this opportunity.

21. 2019-02-07
    soldstatus $205,000
22. 2006-04-07
    soldstatus $342,000
23. 2003-05-07
    soldstatus $195,000
24. 1999-06-23
    soldstatus $80,000
25. 1994-05-28
    historical
26. 1994-02-28
    listed $71,900
27. 1990-04-02
    soldstatus $62,500

ⓘ 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: $6,880 · $573/mo
• Projected year-2 tax: $6,880 · $573/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 ≥99°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

Taxation est. · year 1

• Rental income: $55,236
• − Mortgage interest: −$20,160
• − Property taxes: −$6,880
• − Insurance: −$1,800
• − Repairs & maintenance: −$4,419
• − Management: −$4,419
• − Depreciation: −$10,470
• Taxable income: $7,089
• Est. tax owed @ 24.0%: −$1,701
• After-tax cash flow: $10,607/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): 45,762
• Household income: $75,712
• Rent vs Own: 46.9% rent · 53.1% own
• Severe rent burden: 2116.0

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: Diverse neighborhood (Simpson 0.60)
• Race & ethnicity: White 60% Black 19% Two or more races 10% Asian 7% Hispanic / Latino 7%
• Hispanic origin (detail): Mexican 4%
• Common ancestry: Portuguese 8% Romanian 3% Lithuanian 3%
• Foreign-born: 12% · Canada, Vietnam, China
• Languages at home: 83% English-only · Spanish 4% Other Asian/Pacific 4% 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: ▼ -532.26%
• Current HPI: 245.6146
• Rent YoY: ▲ 2.50%
• 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
▸Healthcare	2	$407B
▸Retail	2	$150B
▸Consumer Goods	2	$32B
▸Industrial Machinery	2	$6B
▸Agriculture	1	$40B
▸Healthcare / Medical Devices	1	$32B

Price history

+475.8% since first listed

14 events — show timeline

• 2026-05-04 Price Changed $359,900 NORTHSTARMLS as Distributed by MLS Grid
• 2026-05-02 Relisted — NORTHSTARMLS as Distributed by MLS Grid
• 2026-03-06 Pending — NORTHSTARMLS as Distributed by MLS Grid
• 2026-02-27 Contingent — NORTHSTARMLS as Distributed by MLS Grid
• 2026-02-23 Price Changed $329,900 NORTHSTARMLS as Distributed by MLS Grid
• 2026-02-13 Price Changed $344,900 NORTHSTARMLS as Distributed by MLS Grid
• 2026-01-14 Listed $354,900 NORTHSTARMLS as Distributed by MLS Grid
• 2019-02-07 Sold (Public Records) $205,000 Public Records
• 2006-04-07 Sold (Public Records) $342,000 Public Records
• 2003-05-07 Sold (Public Records) $195,000 Public Records
• 1999-06-23 Sold (Public Records) $80,000 Public Records
• 1994-05-28 Listing Removed — NORTHSTARMLS as Distributed by MLS Grid
• 1994-02-28 Listed $71,900 NORTHSTARMLS as Distributed by MLS Grid
• 1990-04-02 Sold (Public Records) $62,500 Public Records

Property tax history

+6.1%/yr

Latest (2025): $6,880 · +16.3% YoY. Source: county tax records.