CashFlowRE
Sign in Sign up
46 Winnipeg Ave
C- Composite 54.74
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 +22.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +6.4/10.0
  • Rent growth +3.4/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$245,000

46 Winnipeg Ave · St. Paul, MN 55117
4 bd · 1.0 ba · 1,208 sqft · SingleFamily public records · 75 Days on market
Built 1879 4,835 sqft lot

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

Listing remarks MLS

Welcome to 46 Winnipeg Avenue, St. Paul MN! Move-in ready 3-bedroom, 1-bath home offering great space and value. This well-maintained property features an updated kitchen, updated bathroom, and newer furnace, is a perfect as a starter home or rental property, with a detached one-car garage and additional parking space, it also offers plenty of living space throughout. The home has solid mechanicals, conveniently located with easy access to major highways and public transportation, making commuting simple while staying close to everyday amenities. A great opportunity you won’t want to miss.

Key facts

  • Newer furnace
  • Updated kitchen
  • Updated bathroom

Tags

UPDATED KITCHENUPDATED BATHROOMNEWER FURNACEDETACHED GARAGEADDITIONAL PARKING SPACESOLID MECHANICALS

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 $245k.

Deal economics

  • At list price, monthly cash flow is $424 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $245k).
  • Recommended offer: $230k (6.0% 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 (+3.6%/yr); 170 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 1,202 units permitted in Ramsey County in 2024 (880 in 5+ unit buildings).
  • At $2,802/mo this rent would consume 48% of the median local household income ($71k/yr) (locally 1588% 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 $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.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($230k) is reasonable based on typical stale-listing flexibility.
  • 10 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.

Risks & watch-outs

  • Watch-outs: built in 1879 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $230,300 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 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 1879 — 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
1.14%
Cap rate
8.37%
Cash-on-cash
7.41%
DSCR
1.33
GRM
7.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.6% rent growth · sell at horizon

5-year hold
IRR
-4.2%
Equity multiple
0.84×
Total profit
$-10,904
Equity at exit
$36,530
10-year hold
IRR
6.2%
Equity multiple
1.48×
Total profit
$32,744
Equity at exit
$21,183

Cash invested: $68,600 (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 55117

Rents YoY
3.6%
Active inventory
170
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$2,802 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$403 /mo · $4,836/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$588
Net cashflow
$424

Break-even live

Break-even rent $2,266
Max offer price $245,000
Occupancy floor 80%

Sensitivity live

Price -10% $562 -5% $493 +0% $424 +5% $354 +10% $285
Rent -10% $202 -5% $313 +0% $424 +5% $534 +10% $645
Rate -1.0pp $547 -0.5pp $486 base $424 +0.5pp $360 +1.0pp $296

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
$61,250
Closing costs
$7,350
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
255 Western Ave N Saint Paul, MN 3.0 1.0–2.0 1049 $3,700 $3.53 2d 23 1.44mi
333 Sibley St Saint Paul, MN 3.0 1.0–2.0 1358 $3,269 $2.41 11d 10 1.45mi

Listing history 38 events

  1. 2026-04-08
    status Active 609-char remark
    Show marketing remark (609 chars)

    Welcome to 46 Winnipeg Avenue, St. Paul MN! Move-in ready 3-bedroom, 1-bath home offering great space and value. This well-maintained property features an updated kitchen, updated bathroom, and newer furnace, is a perfect as a starter home or rental property, with a detached one-car garage and additional parking space, it also offers plenty of living space throughout. The home has solid mechanicals, conveniently located with easy access to major highways and public transportation, making commuting simple while staying close to everyday amenities. A great opportunity you won’t want to miss.

  2. 2026-03-30
    historical Contingent - Inspection 609-char remark
    Show marketing remark (609 chars)

    Welcome to 46 Winnipeg Avenue, St. Paul MN! Move-in ready 3-bedroom, 1-bath home offering great space and value. This well-maintained property features an updated kitchen, updated bathroom, and newer furnace, is a perfect as a starter home or rental property, with a detached one-car garage and additional parking space, it also offers plenty of living space throughout. The home has solid mechanicals, conveniently located with easy access to major highways and public transportation, making commuting simple while staying close to everyday amenities. A great opportunity you won’t want to miss.

  3. 2026-03-12
    listed $245,000 Active 609-char remark
    Show marketing remark (609 chars)

    Welcome to 46 Winnipeg Avenue, St. Paul MN! Move-in ready 3-bedroom, 1-bath home offering great space and value. This well-maintained property features an updated kitchen, updated bathroom, and newer furnace, is a perfect as a starter home or rental property, with a detached one-car garage and additional parking space, it also offers plenty of living space throughout. The home has solid mechanicals, conveniently located with easy access to major highways and public transportation, making commuting simple while staying close to everyday amenities. A great opportunity you won’t want to miss.

  4. 2025-02-14
    soldstatus $220,000
  5. 2024-12-20
    status Pending 338-char remark
    Show marketing remark (338 chars)

    Move in ready home, 3 bedrooms, 1 full bathroom, lots of space. Great starter home or perfect rental. The property has been taken care of and lots of updates have been done in the last 3 months. The mechanicals are solid, maintenance free exterior. 1 car garage, easy access to highways, close to the bus line and much more. Easy to show.

  6. 2024-12-19
    soldstatus $220,000 Sold 338-char remark
    Show marketing remark (338 chars)

    Move in ready home, 3 bedrooms, 1 full bathroom, lots of space. Great starter home or perfect rental. The property has been taken care of and lots of updates have been done in the last 3 months. The mechanicals are solid, maintenance free exterior. 1 car garage, easy access to highways, close to the bus line and much more. Easy to show.

  7. 2024-11-25
    historical Contingent - Inspection 338-char remark
    Show marketing remark (338 chars)

    Move in ready home, 3 bedrooms, 1 full bathroom, lots of space. Great starter home or perfect rental. The property has been taken care of and lots of updates have been done in the last 3 months. The mechanicals are solid, maintenance free exterior. 1 car garage, easy access to highways, close to the bus line and much more. Easy to show.

  8. 2024-11-12
    price $214,900 338-char remark
    Show marketing remark (338 chars)

    Move in ready home, 3 bedrooms, 1 full bathroom, lots of space. Great starter home or perfect rental. The property has been taken care of and lots of updates have been done in the last 3 months. The mechanicals are solid, maintenance free exterior. 1 car garage, easy access to highways, close to the bus line and much more. Easy to show.

  9. 2024-10-25
    listed $224,900 Active 338-char remark
    Show marketing remark (338 chars)

    Move in ready home, 3 bedrooms, 1 full bathroom, lots of space. Great starter home or perfect rental. The property has been taken care of and lots of updates have been done in the last 3 months. The mechanicals are solid, maintenance free exterior. 1 car garage, easy access to highways, close to the bus line and much more. Easy to show.

  10. 2024-10-21
    historical $224,900 338-char remark
    Show marketing remark (338 chars)

    Move in ready home, 3 bedrooms, 1 full bathroom, lots of space. Great starter home or perfect rental. The property has been taken care of and lots of updates have been done in the last 3 months. The mechanicals are solid, maintenance free exterior. 1 car garage, easy access to highways, close to the bus line and much more. Easy to show.

  11. 2021-07-09
    soldstatus $500
  12. 2018-10-23
    historical
  13. 2018-10-09
    listed $149,900 Active
  14. 2017-05-10
    soldstatus $106,000
  15. 2017-05-05
    soldstatus $106,000 Sold
  16. 2017-03-31
    status Pending
  17. 2017-03-15
    historical Contingent - Inspection
  18. 2017-03-08
    price $109,900
  19. 2017-02-02
    listed $113,900 Active
  20. 2017-01-21
    historical
  21. 2017-01-06
    price $114,000
  22. 2016-11-28
    price $117,000
  23. 2016-10-28
    price $124,900
  24. 2016-10-14
    listed $134,900 Active
  25. 2008-07-25
    historical
  26. 2008-07-07
    listed $125,000
  27. 2008-02-05
    soldstatus $58,900
  28. 2008-01-22
    historical
  29. 2007-10-10
    listed $54,900
  30. 2006-03-16
    soldstatus $185,000
  31. 2000-09-01
    soldstatus $40,000
  32. 2000-07-07
    historical
  33. 2000-02-10
    listed $35,000
  34. 1995-07-12
    soldstatus $56,500
  35. 1995-05-04
    soldstatus $53,000
  36. 1994-08-17
    historical
  37. 1994-03-21
    listed $57,500
  38. 1990-02-06
    soldstatus $41,900

ⓘ 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
$4,836 · $403/mo
Projected year-2 tax
$4,836 · $403/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) · 20% 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
$33,626
− Mortgage interest
−$13,724
− Property taxes
−$4,836
− Insurance
−$1,225
− Repairs & maintenance
−$2,690
− Management
−$2,690
− Depreciation
−$7,127
Taxable income
$1,334
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$320
After-tax cash flow
$4,766/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)
44,697
Household income
$70,771
Rent vs Own
38.7% rent · 61.3% own
Severe rent burden
1588.0

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 0.72)
Race & ethnicity
White 44% Asian 24% Black 15% Hispanic / Latino 10% Two or more races 10%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Portuguese 6% Romanian 3% Lithuanian 2%
Foreign-born
21% · Canada, Philippines, India
Languages at home
68% English-only · Other Asian/Pacific 15% Spanish 8% Other Indo-European 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
▼ -308.56%
Current HPI
267.4216
Rent YoY
▲ 3.60%
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

+484.7% since first listed
38 events — show timeline
  • 2026-04-08 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-30 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2026-03-12 Listed $245,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-02-14 Sold (Public Records) $220,000 Public Records
  • 2024-12-20 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2024-12-19 Sold (MLS) $220,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-11-25 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2024-11-12 Price Changed $214,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-10-25 Listed $224,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2024-10-21 Coming Soon $224,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-07-09 Sold (Public Records) $500 Public Records
  • 2018-10-23 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2018-10-09 Listed $149,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2017-05-10 Sold (Public Records) $106,000 Public Records
  • 2017-05-05 Sold (MLS) $106,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2017-03-31 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2017-03-15 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2017-03-08 Price Changed $109,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2017-02-02 Listed $113,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2017-01-21 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2017-01-06 Price Changed $114,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-11-28 Price Changed $117,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-10-28 Price Changed $124,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2016-10-14 Listed $134,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-07-25 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2008-07-07 Listed $125,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-02-05 Sold (MLS) $58,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2008-01-22 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2007-10-10 Listed $54,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-03-16 Sold (Public Records) $185,000 Public Records
  • 2000-09-01 Sold (MLS) $40,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2000-07-07 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2000-02-10 Listed $35,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1995-07-12 Sold (Public Records) $56,500 Public Records
  • 1995-05-04 Sold (Public Records) $53,000 Public Records
  • 1994-08-17 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1994-03-21 Listed $57,500 NORTHSTARMLS as Distributed by MLS Grid
  • 1990-02-06 Sold (Public Records) $41,900 Public Records

Property tax history

+9.5%/yr

Latest (2025): $4,836 · +43.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…