CashFlowRE
Sign in Sign up
986 Galtier St Duplex
C Composite 58.5
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 +25.4/30.0
  • DSCR +8.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.5/10.0
  • 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

$280,000

986 Galtier St · St. Paul, MN 55117
2 bd · 2.0 ba · 2,646 sqft · MultiFamily public records · 9 Days on market
Built 1907 5,532 sqft lot

🖨 Deal sheet 📄 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

Excellent investment opportunity or owner-occupant duplex! Each unit features 2 bedrooms, offering comfortable living spaces with great rental potential. Property includes garage units for added convenience and storage, along with a spacious fenced-in backyard perfect for outdoor enjoyment, pets, or entertaining. Whether you are looking to expand your investment portfolio or house hack by living in one unit while renting out the other, this property offers flexibility and income-producing potential. This duplex features split utilities, great for management. Don’t miss this opportunity to own a well-rounded duplex with strong rental appeal and homestead possibilities!

Key facts

  • Rental potential
  • Outdoor enjoyment
  • Garage units

Tags

FENCED-IN BACKYARDGARAGE UNITSRENTAL POTENTIALOUTDOOR ENJOYMENT

Property features AI

Finance

  • Other: Lot dimensions approximately 100 x 159 on a 0.127-acre lot; Living area reported as 2,646 total square feet
  • Financial info: Two units total; Gross rental income reported: $36,000; Trash expense reported: $480; Other expense reported: $1,500

Exterior

  • Parking: Detached 2-car garage (22x20)
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential income property; Duplex (up and down); Two-story; Above-grade finished area reported for the building
  • Construction: Shallow block foundation area (1,458 reported for foundation area); Above ground main level area reported
  • Exterior features: Stone exterior

Interior

  • Kitchen: Each unit includes a kitchen (specific appliances not provided)
  • Bedrooms: Four total bedrooms (duplex contains two 2-bedroom units)
  • Bathrooms: Each unit has one full bathroom
  • Heating & cooling: Forced air heating; Central cooling for each unit
  • Interior features: Unfinished basement; Block foundation; Two levels; Owner occupied (as reported)
  • Laundry & utility: Natural gas fuel

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 × 2-bed/1.0-bath units multifamily listed at $280k.

Deal economics

  • At list price, monthly cash flow is $643 ($8k/yr) — positive. Per door: $321/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $280k).

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; 1,202 units permitted in Ramsey County in 2024 (880 in 5+ unit buildings).
  • At $3,217/mo this rent would consume 55% 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 $8k 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 + 3.6% rent growth), your $78k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 30y 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 $68k; list at $280k implies a 312% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $280,000

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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
1.15%
Cap rate
9.05%
Cash-on-cash
9.84%
DSCR
1.44
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
-0.8%
Equity multiple
0.97×
Total profit
$-2,445
Equity at exit
$41,749
10-year hold
IRR
9.5%
Equity multiple
1.75×
Total profit
$58,819
Equity at exit
$24,209

Cash invested: $78,400 (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 55117

Rents YoY
3.6%
Active inventory
170
Price-to-rent
14.5×

Monthly cashflow live

Estimated rent
$3,217 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$314 /mo · $3,762/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$676
Net cashflow
$643

Break-even live

Break-even rent $2,403
Max offer price $280,000
Occupancy floor 75%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,217

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
$70,000
Closing costs
$8,400
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 6 events

  1. 2026-05-20
    listed $280,000 Active
  2. 1997-05-21
    soldstatus $68,000
  3. 1997-01-31
    soldstatus $68,000
  4. 1997-01-13
    historical
  5. 1996-08-18
    listed $64,900
  6. 1991-05-28
    soldstatus $63,500

ⓘ 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
$3,762 · $314/mo
Projected year-2 tax
$3,762 · $314/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
$38,604
− Mortgage interest
−$15,684
− Property taxes
−$3,762
− Insurance
−$1,400
− Repairs & maintenance
−$3,088
− Management
−$3,088
− Depreciation
−$8,145
Taxable income
$3,436
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$825
After-tax cash flow
$6,890/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

+340.9% since first listed
6 events — show timeline
  • 2026-05-20 Listed $280,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1997-05-21 Sold (Public Records) $68,000 Public Records
  • 1997-01-31 Sold (MLS) $68,000 NORTHSTARMLS as Distributed by MLS Grid
  • 1997-01-13 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 1996-08-18 Listed $64,900 NORTHSTARMLS as Distributed by MLS Grid
  • 1991-05-28 Sold (Public Records) $63,500 Public Records

Property tax history

+10.2%/yr

Latest (2025): $3,762 · +16.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…