CashFlowRE
Sign in Sign up
906 Galtier St
C Composite 56.27
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
  • 1% rule +7.9/10.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 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

$206,000

906 Galtier St · St. Paul, MN 55117
3 bd · 1.0 ba · 1,124 sqft · Townhouse public records · 65 Days on market
Built 1982 $350/mo HOA · 13% of rent

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

Listing remarks MLS

This is it! This beautifully updated end-unit offers a bright, open layout filled with modern amenities. Step into the welcoming foyer featuring a convenient locker-style entry and a powder room. The eat-in kitchen shines with a bay window, a stylish subway tile backsplash, custom lighting and fixtures, and elegant glass-paneled cabinets accented by bronze-finished hardware. The main floor features hardwood-look floors and a walkout from the dining room to a rear patio - perfect for relaxing and/or entertaining. Downstairs, the unfinished basement provides a blank canvas ready for your finishing touches, offering over 400+ square feet of incredible potential. Ideally located just a short walk from Lewis Park, where you can enjoy easy access to playgrounds, picnic areas, a splash pad and trails. Also, there is a generous 75' x 150' open green space right beside the home. Don’t miss this opportunity - homes like this go quickly!

Key facts

  • $350 HOA
  • Garage
  • Built 1982

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 3-bed/1.0-bath townhouse listed at $206k.

Deal economics

  • At list price, monthly cash flow is $359 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $206k).
  • Recommended offer: $194k (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.
  • Zoned schools: Paul & Sheila Wellstone Elementary (math 8% / reading 17%, grade F, #800 of 857 statewide, top 95%, 507 students, 85% FRL); Murray Middle School (math 19% / reading 40%, grade F, #204 of 258 statewide, top 80%, 538 students, 64% FRL); Como Park Senior High (math 8% / reading 42%, grade F, #375 of 471 statewide, top 81%, 1,078 students, 75% FRL).
  • Market conditions: Rents rising (+3.6%/yr); 175 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 4d 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 45% of the median local income ($71k/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 $1k of loan paydown is wiped out by about $6k 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 65 days — a 6% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 20y 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 $168k; 23% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $193,640 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
1.29%
Cap rate
8.39%
Cash-on-cash
7.47%
DSCR
1.33
GRM
6.5

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
-4.0%
Equity multiple
0.85×
Total profit
$-8,659
Equity at exit
$30,715
10-year hold
IRR
6.6%
Equity multiple
1.51×
Total profit
$29,544
Equity at exit
$17,811

Cash invested: $57,680 (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
175
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$2,649 medium interval (Pro) →
Mortgage (P&I)
$1,080
Tax from tax record
$218 /mo · $2,610/yr
Insurance
$86
HOA
$350
Vacancy / Maint / Mgmt
$556
Net cashflow
$359

Break-even live

Break-even rent $2,194
Max offer price $206,000
Occupancy floor 81%

Sensitivity live

Price -10% $476 -5% $418 +0% $359 +5% $301 +10% $243
Rent -10% $150 -5% $255 +0% $359 +5% $464 +10% $569
Rate -1.0pp $463 -0.5pp $412 base $359 +0.5pp $306 +1.0pp $252

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
$51,500
Closing costs
$6,180
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
1443 Saint Albans St N Saint Paul, MN 4.0 2.0 1500 $2,700 $1.80 19d 1 1.40mi
255 Western Ave N Saint Paul, MN 3.0 1.0–2.0 1049 $3,700 $3.53 3d 23 1.41mi
101 10th St E Saint Paul, MN 2.0 1.0–2.0 853 $2,490 $2.92 1d 20 1.43mi

HOA detail

Monthly dues
$350 · $4,200/yr
Likely covers
landscaping

Listing history 29 events

  1. 2026-06-21
    days on market $206,000 Active 65 DOM
  2. 2026-06-18
    days on market $206,000 Active 62 DOM
  3. 2026-06-17
    days on market $206,000 Active 61 DOM
  4. 2026-06-16
    days on market $206,000 Active 60 DOM
  5. 2026-06-15
    days on market $206,000 Active 59 DOM
  6. 2026-06-13
    days on market $206,000 Active 57 DOM
  7. 2026-06-09
    days on market $206,000 Active 53 DOM
  8. 2026-06-08
    days on market $206,000 Active 52 DOM
  9. 2026-06-07
    days on market $206,000 Active 51 DOM
  10. 2026-06-04
    days on market $206,000 Active 48 DOM
  11. 2026-06-03
    days on market $206,000 Active 47 DOM
  12. 2026-06-02
    days on market $206,000 Active 46 DOM
  13. 2026-06-02
    price $206,000 Active 45 DOM
  14. 2026-06-01
    days on market $209,000 Active 45 DOM
  15. 2026-05-31
    days on market $209,000 Active 44 DOM
  16. 2026-04-17
    listed $209,000 Active 948-char remark
    Show marketing remark (948 chars)

    This is it! This beautifully updated end-unit offers a bright, open layout filled with modern amenities. Step into the welcoming foyer featuring a convenient locker-style entry and a powder room. The eat-in kitchen shines with a bay window, a stylish subway tile backsplash, custom lighting and fixtures, and elegant glass-paneled cabinets accented by bronze-finished hardware. The main floor features hardwood-look floors and a walkout from the dining room to a rear patio - perfect for relaxing and/or entertaining. Downstairs, the unfinished basement provides a blank canvas ready for your finishing touches, offering over 400+ square feet of incredible potential. Ideally located just a short walk from Lewis Park, where you can enjoy easy access to playgrounds, picnic areas, a splash pad and trails. Also, there is a generous 75' x 150' open green space right beside the home. Don’t miss this opportunity - homes like this go quickly!

  17. 2026-04-15
    historical $209,000 948-char remark
    Show marketing remark (948 chars)

    This is it! This beautifully updated end-unit offers a bright, open layout filled with modern amenities. Step into the welcoming foyer featuring a convenient locker-style entry and a powder room. The eat-in kitchen shines with a bay window, a stylish subway tile backsplash, custom lighting and fixtures, and elegant glass-paneled cabinets accented by bronze-finished hardware. The main floor features hardwood-look floors and a walkout from the dining room to a rear patio - perfect for relaxing and/or entertaining. Downstairs, the unfinished basement provides a blank canvas ready for your finishing touches, offering over 400+ square feet of incredible potential. Ideally located just a short walk from Lewis Park, where you can enjoy easy access to playgrounds, picnic areas, a splash pad and trails. Also, there is a generous 75' x 150' open green space right beside the home. Don’t miss this opportunity - homes like this go quickly!

  18. 2021-05-24
    soldstatus $167,912
  19. 2021-05-18
    soldstatus $173,000 Sold 693-char remark
    Show marketing remark (693 chars)

    This is the one! This end-unit features an open layout with updates & amenities all around. The foyer features and open-locker entry and large closet for all storage needs. The gourmet kitchen features updated appliances, subway tile backsplash, custom lighting & fixtures, glass-paneled cabinets with bronze-finished hardware. The main floor features hardwood floors and walks out to rear patio. The basement is wide open for finishing touches and adds a ton of opportunity. With new paint and carpet through-out, this home is a must see and won't last long. Home is a quick walk to Lewis Park - playground, picnic area and splash pad along with a 75'x150' open area on side of home.

  20. 2021-03-23
    status Pending 693-char remark
    Show marketing remark (693 chars)

    This is the one! This end-unit features an open layout with updates & amenities all around. The foyer features and open-locker entry and large closet for all storage needs. The gourmet kitchen features updated appliances, subway tile backsplash, custom lighting & fixtures, glass-paneled cabinets with bronze-finished hardware. The main floor features hardwood floors and walks out to rear patio. The basement is wide open for finishing touches and adds a ton of opportunity. With new paint and carpet through-out, this home is a must see and won't last long. Home is a quick walk to Lewis Park - playground, picnic area and splash pad along with a 75'x150' open area on side of home.

  21. 2021-03-13
    historical Contingent - Inspection 693-char remark
    Show marketing remark (693 chars)

    This is the one! This end-unit features an open layout with updates & amenities all around. The foyer features and open-locker entry and large closet for all storage needs. The gourmet kitchen features updated appliances, subway tile backsplash, custom lighting & fixtures, glass-paneled cabinets with bronze-finished hardware. The main floor features hardwood floors and walks out to rear patio. The basement is wide open for finishing touches and adds a ton of opportunity. With new paint and carpet through-out, this home is a must see and won't last long. Home is a quick walk to Lewis Park - playground, picnic area and splash pad along with a 75'x150' open area on side of home.

  22. 2021-03-02
    status Active 693-char remark
    Show marketing remark (693 chars)

    This is the one! This end-unit features an open layout with updates & amenities all around. The foyer features and open-locker entry and large closet for all storage needs. The gourmet kitchen features updated appliances, subway tile backsplash, custom lighting & fixtures, glass-paneled cabinets with bronze-finished hardware. The main floor features hardwood floors and walks out to rear patio. The basement is wide open for finishing touches and adds a ton of opportunity. With new paint and carpet through-out, this home is a must see and won't last long. Home is a quick walk to Lewis Park - playground, picnic area and splash pad along with a 75'x150' open area on side of home.

  23. 2021-02-24
    status Active 693-char remark
    Show marketing remark (693 chars)

    This is the one! This end-unit features an open layout with updates & amenities all around. The foyer features and open-locker entry and large closet for all storage needs. The gourmet kitchen features updated appliances, subway tile backsplash, custom lighting & fixtures, glass-paneled cabinets with bronze-finished hardware. The main floor features hardwood floors and walks out to rear patio. The basement is wide open for finishing touches and adds a ton of opportunity. With new paint and carpet through-out, this home is a must see and won't last long. Home is a quick walk to Lewis Park - playground, picnic area and splash pad along with a 75'x150' open area on side of home.

  24. 2021-01-26
    historical 693-char remark
    Show marketing remark (693 chars)

    This is the one! This end-unit features an open layout with updates & amenities all around. The foyer features and open-locker entry and large closet for all storage needs. The gourmet kitchen features updated appliances, subway tile backsplash, custom lighting & fixtures, glass-paneled cabinets with bronze-finished hardware. The main floor features hardwood floors and walks out to rear patio. The basement is wide open for finishing touches and adds a ton of opportunity. With new paint and carpet through-out, this home is a must see and won't last long. Home is a quick walk to Lewis Park - playground, picnic area and splash pad along with a 75'x150' open area on side of home.

  25. 2021-01-18
    listed $179,000 Active 693-char remark
    Show marketing remark (693 chars)

    This is the one! This end-unit features an open layout with updates & amenities all around. The foyer features and open-locker entry and large closet for all storage needs. The gourmet kitchen features updated appliances, subway tile backsplash, custom lighting & fixtures, glass-paneled cabinets with bronze-finished hardware. The main floor features hardwood floors and walks out to rear patio. The basement is wide open for finishing touches and adds a ton of opportunity. With new paint and carpet through-out, this home is a must see and won't last long. Home is a quick walk to Lewis Park - playground, picnic area and splash pad along with a 75'x150' open area on side of home.

  26. 2007-04-30
    soldstatus $140,000
  27. 2007-04-30
    soldstatus $140,000
  28. 2007-02-22
    historical
  29. 2006-12-27
    listed $139,900

ⓘ 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
$2,610 · $218/mo
Projected year-2 tax
$2,610 · $218/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
$31,791
− Mortgage interest
−$11,539
− Property taxes
−$2,610
− Insurance
−$1,030
− Repairs & maintenance
−$2,543
− Management
−$2,543
− HOA
−$4,200
− Depreciation
−$5,993
Taxable income
$1,332
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$320
After-tax cash flow
$3,992/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

+49.4% since first listed
14 events — show timeline
  • 2026-04-17 Listed $209,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2026-04-15 Coming Soon $209,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-05-24 Sold (Public Records) $167,912 Public Records
  • 2021-05-18 Sold (MLS) $173,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2021-03-23 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2021-03-13 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2021-03-02 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2021-02-24 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2021-01-26 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2021-01-18 Listed $179,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-04-30 Sold (Public Records) $140,000 Public Records
  • 2007-04-30 Sold (MLS) $140,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-02-22 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-12-27 Listed $139,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+6.2%/yr

Latest (2025): $2,610 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…