CashFlowRE
Sign in Sign up
632 Manomin Ave
B- Composite 68.16
Why this score? — see what drove the B- 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 +25.6/30.0
  • ARV discount +14.8/15.0
  • DSCR +8.5/10.0
  • 1% rule +6.8/10.0
  • Rent growth +5.0/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$230,000

632 Manomin Ave · St. Paul, MN 55107
4 bd · 1.0 ba · 1,056 sqft · SingleFamily public records · 73 Days on market
Built 1910 3,092 sqft lot $218/sqft · 6% above area Est $275k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Just three blocks from the High Bridge and a short walk to Cherokee Park, this charming home offers a prime location with easy access to downtown St. Paul and the convenience of nearby Smith Avenue. Inside, you’ll find a sun-filled kitchen featuring bay windows and room for casual dining. The upper level includes three bedrooms, beautiful hardwood floors, and a spacious full bathroom. Original details throughout the home add warmth and character, while also providing a perfect canvas for updates and personal touches. Enjoy relaxing on the front porch that offers an inviting outdoor living space. The lower level adds versatility with a bedroom, laundry area, work space, and a flexible space. With neighborhood parks, shops, and restaurants just minutes away, this home blends classic charm, functional space, and excellent potential in a highly convenient location.

Key facts

  • Lower level
  • Front porch
  • Original details

Tags

SUN FILLED KITCHENBAY WINDOWSORIGINAL DETAILSFRONT PORCHOUTDOOR LIVING SPACELOWER LEVEL

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 4-bed/1.0-bath single-family listed at $230k.

Deal economics

  • At list price, monthly cash flow is $547 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $230k).
  • Recommended offer: $216k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads: area grade B — 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 (+10.8%/yr); 64 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 1,202 units permitted in Ramsey County in 2024 (880 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 + 8.0% rent growth), your $64k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 73 days — a 6% lower offer ($216k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $175k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $216,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 73 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.18%
Cap rate
9.15%
Cash-on-cash
10.20%
DSCR
1.45
GRM
7.1

CMA / ARV

ARV (median comp)
$274,742
List price
$230,000
Delta
-16.28%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
4.5%
Equity multiple
1.19×
Total profit
$11,970
Equity at exit
$34,294
10-year hold
IRR
18.2%
Equity multiple
2.88×
Total profit
$120,778
Equity at exit
$19,886

Cash invested: $64,400 (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 55107

Home prices YoY
-16.2%
Rents YoY
10.8%
Active inventory
64
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$2,715 medium interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$296 /mo · $3,546/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$570
Net cashflow
$547

Break-even live

Break-even rent $2,022
Max offer price $230,000
Occupancy floor 75%

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
$57,500
Closing costs
$6,900
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
45 Butler Ave E Saint Paul, MN 1.0–3.0 1.0–2.0 1040 $1,682 $1.62 1d 12 1.33mi
111 Kellogg Blvd E Saint Paul, MN 3.0 1.0–2.0 1000 $2,783 $2.78 1d 20 1.38mi
180 E Kellogg Blvd St Paul, MN 3.0 1.0–2.5 1436 $4,595 $3.20 1d 22 1.49mi

Listing history 23 events

  1. 2026-06-18
    days on market $230,000 Active 73 DOM
  2. 2026-06-17
    days on market $230,000 Active 72 DOM
  3. 2026-06-16
    days on market $230,000 Active 71 DOM
  4. 2026-06-15
    days on market $230,000 Active 70 DOM
  5. 2026-06-13
    statusdays on market $230,000 Active 68 DOM
  6. 2026-06-09
    days on market $230,000 Contingent - Inspection 64 DOM
  7. 2026-06-08
    days on market $230,000 Contingent - Inspection 63 DOM
  8. 2026-06-08
    status $230,000 Contingent - Inspection 62 DOM
  9. 2026-06-07
    days on market $230,000 Active 62 DOM
  10. 2026-06-04
    days on market $230,000 Active 59 DOM
  11. 2026-06-03
    days on market $230,000 Active 58 DOM
  12. 2026-06-02
    days on market $230,000 Active 57 DOM
  13. 2026-06-01
    days on market $230,000 Active 56 DOM
  14. 2026-05-31
    days on market $230,000 Active 55 DOM
  15. 2026-05-19
    price $230,000 880-char remark
    Show marketing remark (880 chars)

    Just three blocks from the High Bridge and a short walk to Cherokee Park, this charming home offers a prime location with easy access to downtown St. Paul and the convenience of nearby Smith Avenue. Inside, you’ll find a sun-filled kitchen featuring bay windows and room for casual dining. The upper level includes three bedrooms, beautiful hardwood floors, and a spacious full bathroom. Original details throughout the home add warmth and character, while also providing a perfect canvas for updates and personal touches. Enjoy relaxing on the front porch that offers an inviting outdoor living space. The lower level adds versatility with a bedroom, laundry area, work space, and a flexible space. With neighborhood parks, shops, and restaurants just minutes away, this home blends classic charm, functional space, and excellent potential in a highly convenient location.

  16. 2026-05-01
    price $244,900 880-char remark
    Show marketing remark (880 chars)

    Just three blocks from the High Bridge and a short walk to Cherokee Park, this charming home offers a prime location with easy access to downtown St. Paul and the convenience of nearby Smith Avenue. Inside, you’ll find a sun-filled kitchen featuring bay windows and room for casual dining. The upper level includes three bedrooms, beautiful hardwood floors, and a spacious full bathroom. Original details throughout the home add warmth and character, while also providing a perfect canvas for updates and personal touches. Enjoy relaxing on the front porch that offers an inviting outdoor living space. The lower level adds versatility with a bedroom, laundry area, work space, and a flexible space. With neighborhood parks, shops, and restaurants just minutes away, this home blends classic charm, functional space, and excellent potential in a highly convenient location.

  17. 2026-04-06
    listed $249,900 Active 880-char remark
    Show marketing remark (880 chars)

    Just three blocks from the High Bridge and a short walk to Cherokee Park, this charming home offers a prime location with easy access to downtown St. Paul and the convenience of nearby Smith Avenue. Inside, you’ll find a sun-filled kitchen featuring bay windows and room for casual dining. The upper level includes three bedrooms, beautiful hardwood floors, and a spacious full bathroom. Original details throughout the home add warmth and character, while also providing a perfect canvas for updates and personal touches. Enjoy relaxing on the front porch that offers an inviting outdoor living space. The lower level adds versatility with a bedroom, laundry area, work space, and a flexible space. With neighborhood parks, shops, and restaurants just minutes away, this home blends classic charm, functional space, and excellent potential in a highly convenient location.

  18. 2019-04-03
    soldstatus $175,000
  19. 2019-03-27
    soldstatus $175,000 Sold 450-char remark
    Show marketing remark (450 chars)

    Fabulous location, beautiful, charming home. Walk over the Highbridge to downtown St. Paul. 1 block off Smith and 3 blocks to the bridge. Near Cherokee Park. Cozy home boasts a big sunny & bright kitchen with bay windows. Hardwood upstairs, 3 bedrooms and a huge full bathroom. Front and back porches. Lower level features laundry room, work shop, bedroom and a connected study or dining area with access to side door. Near shops and restaurants.

  20. 2019-02-01
    status Pending 450-char remark
    Show marketing remark (450 chars)

    Fabulous location, beautiful, charming home. Walk over the Highbridge to downtown St. Paul. 1 block off Smith and 3 blocks to the bridge. Near Cherokee Park. Cozy home boasts a big sunny & bright kitchen with bay windows. Hardwood upstairs, 3 bedrooms and a huge full bathroom. Front and back porches. Lower level features laundry room, work shop, bedroom and a connected study or dining area with access to side door. Near shops and restaurants.

  21. 2019-01-27
    status Contingent - Inspection 450-char remark
    Show marketing remark (450 chars)

    Fabulous location, beautiful, charming home. Walk over the Highbridge to downtown St. Paul. 1 block off Smith and 3 blocks to the bridge. Near Cherokee Park. Cozy home boasts a big sunny & bright kitchen with bay windows. Hardwood upstairs, 3 bedrooms and a huge full bathroom. Front and back porches. Lower level features laundry room, work shop, bedroom and a connected study or dining area with access to side door. Near shops and restaurants.

  22. 2019-01-21
    historical 450-char remark
    Show marketing remark (450 chars)

    Fabulous location, beautiful, charming home. Walk over the Highbridge to downtown St. Paul. 1 block off Smith and 3 blocks to the bridge. Near Cherokee Park. Cozy home boasts a big sunny & bright kitchen with bay windows. Hardwood upstairs, 3 bedrooms and a huge full bathroom. Front and back porches. Lower level features laundry room, work shop, bedroom and a connected study or dining area with access to side door. Near shops and restaurants.

  23. 2019-01-17
    listed $169,500 Active 450-char remark
    Show marketing remark (450 chars)

    Fabulous location, beautiful, charming home. Walk over the Highbridge to downtown St. Paul. 1 block off Smith and 3 blocks to the bridge. Near Cherokee Park. Cozy home boasts a big sunny & bright kitchen with bay windows. Hardwood upstairs, 3 bedrooms and a huge full bathroom. Front and back porches. Lower level features laundry room, work shop, bedroom and a connected study or dining area with access to side door. Near shops and restaurants.

ⓘ 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
$3,546 · $296/mo
Projected year-2 tax
$3,546 · $296/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
$32,576
− Mortgage interest
−$12,884
− Property taxes
−$3,546
− Insurance
−$1,150
− Repairs & maintenance
−$2,606
− Management
−$2,606
− Depreciation
−$6,691
Taxable income
$3,094
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$742
After-tax cash flow
$5,823/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)
15,377
Household income
$74,531
Rent vs Own
39.4% rent · 60.6% own
Severe rent burden
639.0

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 0.71)
Race & ethnicity
White 47% Hispanic / Latino 23% Two or more races 16% Black 13% Asian 9% Native American 2%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Portuguese 7% Lithuanian 3% Romanian 2%
Foreign-born
18% · Canada, Philippines, Vietnam
Languages at home
72% English-only · Spanish 15% Other Asian/Pacific 4% Tagalog/Filipino 2%

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
▼ -57.70%
Current HPI
298.8714
Rent YoY
▲ 10.76%
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

+35.7% since first listed
9 events — show timeline
  • 2026-05-19 Price Changed $230,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-05-01 Price Changed $244,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-06 Listed $249,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-04-03 Sold (Public Records) $175,000 Public Records
  • 2019-03-27 Sold (MLS) $175,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-02-01 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2019-01-27 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2019-01-21 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2019-01-17 Listed $169,500 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+3.8%/yr

Latest (2025): $3,546 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…