CashFlowRE
Sign in Sign up
680 Juno Ave Duplex
B- Composite 67.75
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$379,000

680 Juno Ave · St. Paul, MN 55102
3 bd · 2.0 ba · 1,568 sqft · MultiFamily public records · 53 Days on market
Built 1940 5,401 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Multi-family units

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

Listing remarks MLS

Great Investment Opportunity! This 4-bedroom charmer has the potential to be converted to a duplex. Located in Saint Paul’s coveted West 7th neighborhood, this property features 4 bedrooms & 2 bathrooms with a massive garage and additional parking pad! Spend summer nights on the cozy outdoor patio or taking a walk on the Mississippi Trail system. Conveniently close to downtown restaurants and shops. Whether you’re looking for your forever home or an investment, this home is a great opportunity!

Key facts

  • 5,401 sq ft lot
  • 2 garage spots
  • Built 1940

Property features AI

Finance

  • Other: Lot dimensions approximately 43 x 126 (about 0.124 acres); Above-grade finished area and living area listed
  • Financial info: Property operated as a two-unit investment (owner not occupied); Owner pays insurance, grounds care, snow removal, taxes, trash collection, and water; Gross income reported at $39,000; Rental license: Standard; tenant pays electricity and gas
  • HOA & community: Association amenity: Patio

Exterior

  • Parking: Heated, insulated 2-car garage with concrete floor (garage approx. 34 x 22)
  • Utilities: City water connected; City sewer connected; Natural gas fuel; Electric with circuit breakers
  • Home design: Residential income duplex with up-and-down layout; Two levels; Entry level includes main living area (main level finished area noted)
  • Construction: Block foundation; Foundation area reported
  • Exterior features: Stucco exterior; Patio

Interior

  • Kitchen: Unit 1: Range, Refrigerator; Unit 2: Cooktop, Range, Refrigerator
  • Bedrooms: Three total bedrooms (two in one unit, one in the other)
  • Bathrooms: Two full bathrooms (one in each unit)
  • Heating & cooling: Forced air heating; Wall-mounted cooling units
  • Interior features: Unfinished basement; Wall air cooling in each unit; Forced air heating
  • Laundry & utility: In-unit washer and dryer in each unit

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 × 3-bed/2.0-bath units multifamily listed at $379k.

Deal economics

  • At list price, monthly cash flow is $2k ($26k/yr) — positive. Per door: $1k/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $379k).
  • Recommended offer: $368k (3.0% 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.
  • Zoned schools: Adams Magnet Elementary (math 32% / reading 42%, grade F, #636 of 857 statewide, top 76%, 496 students, 43% FRL); Highland Park Middle School (math 27% / reading 44%, grade F, #172 of 258 statewide, top 68%, 805 students, 53% FRL); Highland Park Senior High (math 44% / reading 62%, grade C-, #107 of 471 statewide, top 23%, 1,390 students, 47% FRL) — zoned schools average 48% FRL vs 64% district-wide (16 pts lower); this property's tenant base skews higher-income than the district average.
  • Zoned-school proficiency averages 42% at this address vs 27% district-wide (+15 pts) — the actual schools serving this property are materially stronger than the St. Paul Public School District average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising (+1.6%/yr); 148 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 1d 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 $6,194/mo this rent would consume 97% 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 $3k 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 + 1.6% rent growth), your $106k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($368k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 34y 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 $265k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $367,630 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 3% 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 1940 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
1.63%
Cap rate
13.13%
Cash-on-cash
24.41%
DSCR
2.09
GRM
5.1

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
16.1%
Equity multiple
1.64×
Total profit
$67,641
Equity at exit
$56,510
10-year hold
IRR
23.7%
Equity multiple
2.91×
Total profit
$202,286
Equity at exit
$32,769

Cash invested: $106,120 (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
148
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$6,194 high interval (Pro) →
Mortgage (P&I)
$1,988
Tax from tax record
$589 /mo · $7,068/yr
Insurance
$158
HOA
$0
Vacancy / Maint / Mgmt
$1,301
Net cashflow
$2,159

Break-even live

Break-even rent $3,461
Max offer price $379,000
Occupancy floor 60%

Sensitivity live

Price -10% $2,373 -5% $2,266 +0% $2,159 +5% $2,052 +10% $1,944
Rent -10% $1,670 -5% $1,914 +0% $2,159 +5% $2,403 +10% $2,648
Rate -1.0pp $2,350 -0.5pp $2,255 base $2,159 +0.5pp $2,061 +1.0pp $1,961

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

UnitsBedsBathsEst. rent
Total (2 units) $6,194

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
$94,750
Closing costs
$11,370
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
740 Victoria St S Saint Paul, MN 3.0 1.0–2.0 1076 $3,562 $3.31 0d 38 0.57mi
470 Lexington Pkwy S Saint Paul, MN 2.0 1.0–2.0 1175 $3,500 $2.98 3d 19 0.84mi
871 Sibley Memorial Hwy Saint Paul, MN 1.0–3.0 1.0–2.0 1207 $5,930 $4.91 0d 10 1.38mi
400 Spring St Saint Paul, MN 1.0–2.0 1.0–2.0 1205 $3,275 $2.72 1d 32 1.38mi

Listing history 24 events

  1. 2026-06-21
    days on market $379,000 Active 53 DOM
  2. 2026-06-18
    days on market $379,000 Active 50 DOM
  3. 2026-06-17
    status $379,000 Active 49 DOM
  4. 2026-06-17
    days on market $379,000 Contingent - Inspection 49 DOM
  5. 2026-06-16
    days on market $379,000 Contingent - Inspection 48 DOM
  6. 2026-06-15
    days on market $379,000 Contingent - Inspection 47 DOM
  7. 2026-06-13
    statusdays on market $379,000 Contingent - Inspection 45 DOM
  8. 2026-06-09
    days on market $379,000 Active 41 DOM
  9. 2026-06-08
    days on market $379,000 Active 40 DOM
  10. 2026-06-07
    days on market $379,000 Active 39 DOM
  11. 2026-06-04
    days on market $379,000 Active 36 DOM
  12. 2026-06-03
    days on market $379,000 Active 35 DOM
  13. 2026-06-02
    days on market $379,000 Active 34 DOM
  14. 2026-06-01
    days on market $379,000 Active 33 DOM
  15. 2026-05-31
    days on market $379,000 Active 32 DOM
  16. 2026-04-30
    listed $379,000 Active 713-char remark
  17. 2026-04-28
    historical $379,000 713-char remark
  18. 2020-09-01
    soldstatus $265,000
  19. 2020-07-28
    soldstatus $265,000 Sold 515-char remark
    Show marketing remark (515 chars)

    Great Investment Opportunity! This 4-bedroom charmer has the potential to be converted to a duplex. Located in Saint Paul’s coveted West 7th neighborhood, this property features 4 bedrooms & 2 bathrooms with a massive garage and additional parking pad! Spend summer nights on the cozy outdoor patio or taking a walk on the Mississippi Trail system. Conveniently close to downtown restaurants and shops. Whether you’re looking for your forever home or an investment, this home is a great opportunity!

  20. 2020-06-27
    status Pending 515-char remark
    Show marketing remark (515 chars)

    Great Investment Opportunity! This 4-bedroom charmer has the potential to be converted to a duplex. Located in Saint Paul’s coveted West 7th neighborhood, this property features 4 bedrooms & 2 bathrooms with a massive garage and additional parking pad! Spend summer nights on the cozy outdoor patio or taking a walk on the Mississippi Trail system. Conveniently close to downtown restaurants and shops. Whether you’re looking for your forever home or an investment, this home is a great opportunity!

  21. 2020-06-25
    listed $250,000 Active 515-char remark
    Show marketing remark (515 chars)

    Great Investment Opportunity! This 4-bedroom charmer has the potential to be converted to a duplex. Located in Saint Paul’s coveted West 7th neighborhood, this property features 4 bedrooms & 2 bathrooms with a massive garage and additional parking pad! Spend summer nights on the cozy outdoor patio or taking a walk on the Mississippi Trail system. Conveniently close to downtown restaurants and shops. Whether you’re looking for your forever home or an investment, this home is a great opportunity!

  22. 1993-01-13
    soldstatus $60,000
  23. 1992-10-31
    soldstatus $60,000
  24. 1992-09-20
    listed $64,800

ⓘ 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
$7,068 · $589/mo
Projected year-2 tax
$7,068 · $589/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
$74,328
− Mortgage interest
−$21,230
− Property taxes
−$7,068
− Insurance
−$1,895
− Repairs & maintenance
−$5,946
− Management
−$5,946
− Depreciation
−$11,025
Taxable income
$21,217
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,092
After-tax cash flow
$20,814/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

+484.9% since first listed
11 events — show timeline
  • 2026-06-17 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-06-12 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-30 Listed $379,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-28 Coming Soon $379,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-09-01 Sold (Public Records) $265,000 Public Records
  • 2020-07-28 Sold (MLS) $265,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2020-06-27 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2020-06-25 Listed $250,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1993-01-13 Sold (Public Records) $60,000 Public Records
  • 1992-10-31 Sold (MLS) $60,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1992-09-20 Listed $64,800 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+8.8%/yr

Latest (2025): $7,068 · +12.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…