CashFlowRE
Sign in Sign up
337 Maria Ave Fourplex
B- Composite 68.92
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 +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

$350,000

337 Maria Ave · St. Paul, MN 55106
16 bd · 16.0 ba · 3,776 sqft · MultiFamily public records · 51 Days on market
Built 1870 6,577 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

elcome to 337 Maria Avenue in Saint Paul, a rare opportunity to acquire a cash-flowing fourplex with significant upside through both rent growth and unit expansion. This property is currently operating with four leased units while featuring a fully built-out, nonconforming fifth unit in the basement that includes a kitchen, full bathroom, and two egress windows. From a structural standpoint, the space functions as a legal apartment and offers a clear path for a buyer to register it with the city and operate the property as a five-unit building. The current income leaves substantial room for growth. Rents are well below market levels, creating an opportunity to increase revenue over time whi

Key facts

  • Flat lot
  • Legal apartment
  • Finished lower level

Tags

CASH FLOWING FOURPLEXFULLY BUILT OUT FIFTH UNITLEGAL APARTMENTFINISHED LOWER LEVELFLAT LOTTWO STALL DETACHED GARAGE

Property features AI

Finance

  • Other: Lot approximately 0.151 acres (dimensions approx. 54 x 120); Living area and building area noted but not included in interior/exterior size details
  • Financial info: Conventional financing indicated; Rental license: Standard (rental license active); Owner pays gas, insurance, taxes, trash collection, and water; Tenant pays electricity; Gross income reported: $47,676; Net operating income reported: $28,824; Expenses called out: Fuel $5,836; Water/Sewer $2,748; Trash $1,016; Insurance $3,574
  • HOA & community: No HOA information provided

Exterior

  • Parking: Asphalt parking; 2-car garage (approx. 20x20, 400 sq ft)
  • Security: No security features provided
  • Utilities: City water (connected); City sewer (connected); Natural gas
  • Home design: Residential income property; Two-story building; Not owner-occupied
  • Construction: Brick/mortar and poured concrete foundation; Below-grade finished area and below-ground space present
  • Exterior features: Wood exterior

Interior

  • Kitchen: No specific kitchen appliance details provided
  • Bedrooms: Total of 4 bedrooms across units (individual unit breakdown included below)
  • Flooring: No flooring details provided
  • Bathrooms: Multiple full bathrooms across units (each unit includes 1 full bathroom)
  • Unit breakdown: Unit 1: 5 rooms, 2 bedrooms, 1 full bathroom; Unit 2: 3 rooms, (bedrooms not specified), 1 full bathroom; Unit 3: 4 rooms, 1 bedroom, 1 full bathroom; Unit 4: 4 rooms, 1 bedroom, 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Partially finished basement with egress window(s); Two levels
  • Laundry & utility: No specific laundry or utility room details provided

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 × 4-bed/?-bath units multifamily listed at $350k.

Deal economics

  • At list price, monthly cash flow is $6k ($76k/yr) — positive. Per door: $2k/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($11k rent vs $350k).
  • Recommended offer: $340k (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.
  • Market conditions: Rents rising fast (+6.3%/yr); 255 active listings in the ZIP; 1,202 units permitted in Ramsey County in 2024 (880 in 5+ unit buildings).
  • At $11,450/mo this rent would consume 196% of the median local household income ($70k/yr) (locally 2046% 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 $10k 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 $98k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($340k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 23y 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 $240k; 46% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1870 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $339,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 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 1870 — 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
3.27%
Cap rate
28.04%
Cash-on-cash
77.66%
DSCR
4.46
GRM
2.5

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
81.5%
Equity multiple
4.94×
Total profit
$386,366
Equity at exit
$52,186
10-year hold
IRR
85.7%
Equity multiple
11.49×
Total profit
$1,028,186
Equity at exit
$30,262

Cash invested: $98,000 (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 55106

Rents YoY
6.3%
Active inventory
255
Price-to-rent
10.2×

Monthly cashflow live

Estimated rent
$11,450 medium interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$722 /mo · $8,662/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$2,404
Net cashflow
$6,342

Break-even live

Break-even rent $3,422
Max offer price $350,000
Occupancy floor 40%

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

UnitsBedsBathsEst. rent
Total (4 units) $11,450

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
$87,500
Closing costs
$10,500
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.

Listing history 27 events

  1. 2026-06-18
    days on market $350,000 Active 51 DOM
  2. 2026-06-17
    days on market $350,000 Active 50 DOM
  3. 2026-06-16
    days on market $350,000 Active 49 DOM
  4. 2026-06-15
    days on market $350,000 Active 48 DOM
  5. 2026-06-13
    days on market $350,000 Active 46 DOM
  6. 2026-06-09
    days on market $350,000 Active 42 DOM
  7. 2026-06-08
    days on market $350,000 Active 41 DOM
  8. 2026-06-07
    days on market $350,000 Active 40 DOM
  9. 2026-06-04
    days on market $350,000 Active 37 DOM
  10. 2026-06-03
    days on market $350,000 Active 36 DOM
  11. 2026-06-02
    days on market $350,000 Active 35 DOM
  12. 2026-06-01
    days on market $350,000 Active 34 DOM
  13. 2026-05-31
    days on market $350,000 Active 33 DOM
  14. 2026-04-27
    listed $350,000 Active 2085-char remark
  15. 2026-04-17
    historical
  16. 2026-04-15
    price $350,000
  17. 2026-03-08
    price $375,000
  18. 2026-01-15
    price $390,000
  19. 2025-11-10
    listed $400,000 Active
  20. 2025-11-09
    historical
  21. 2025-08-18
    historical
  22. 2025-06-18
    price $400,000
  23. 2025-05-01
    listed $450,000 Active
  24. 2004-03-25
    soldstatus $240,000
  25. 2003-11-12
    soldstatus $240,000
  26. 2003-08-26
    historical
  27. 2003-06-23
    listed $243,900

ⓘ 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
$8,662 · $722/mo
Projected year-2 tax
$8,662 · $722/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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$137,400
− Mortgage interest
−$19,605
− Property taxes
−$8,662
− Insurance
−$1,750
− Repairs & maintenance
−$10,992
− Management
−$10,992
− Depreciation
−$10,182
Taxable income
$75,217
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$18,052
After-tax cash flow
$58,057/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

+43.5% since first listed
14 events — show timeline
  • 2026-04-27 Listed $350,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-17 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-15 Price Changed $350,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-08 Price Changed $375,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-01-15 Price Changed $390,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-11-10 Listed $400,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-11-09 Coming Soon NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-18 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-06-18 Price Changed $400,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-05-01 Listed $450,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-03-25 Sold (Public Records) $240,000 Public Records
  • 2003-11-12 Sold (MLS) $240,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2003-08-26 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2003-06-23 Listed $243,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+4.1%/yr

Latest (2025): $8,662 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…