CashFlowRE
Sign in Sign up
672 Case Ave Duplex
C+ Composite 62.2
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 +26.8/30.0
  • DSCR +9.2/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.3/10.0
  • 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

$250,000

672 Case Ave · St. Paul, MN 55106
4 bd · 2.0 ba · 1,452 sqft · MultiFamily public records · 13 Days on market
Built 1898 4,965 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

BACK ON THE MARKET! Great Opportunity for Investors or First-Time Home Buyers! This all-brick exterior, well-maintained duplex is move-in ready. Perfect for those looking to occupy one unit while renting out the other! The property features a two-car garage, extra parking, and a gated fence. Each unit has 2 bedrooms and 1 bath. Enjoy the charming open front porch, fresh paint, and new carpet. This up-down duplex not only offers immediate livability but also investment potential for generating steady rental income or a combination of both!

Key facts

  • Extra parking
  • Remodeled kitchen
  • Open front porch

Tags

REMODELED KITCHENREMODELED BATHOPEN FRONT PORCHDETACHED TWO-CAR GARAGEEXTRA PARKINGGATED FENCE

Property features AI

Finance

  • Other: Above-grade finished area about 1,452; Below-grade area about 980; Total building area about 2,432
  • Financial info: Property used as residential income with 2 total units

Exterior

  • Parking: Asphalt parking; Detached/attached 2-car garage (2 garage spaces)
  • Utilities: City water connected; City sewer connected; Natural gas
  • Home design: Residential income property — Duplex (up and down); One and one-half levels; Owner occupied
  • Construction: Stone foundation; Asphalt roof (over 8 years old); Foundation area approximately 980
  • Exterior features: Front porch; Stone and vinyl exterior; Partial chain link fencing; City street frontage with curbs, paved streets and sidewalks; Lot dimensions approximately 40 x 125

Interior

  • Kitchen: Range and refrigerator in each unit
  • Bedrooms: 4 total bedrooms (property-level); Unit 1: 2 bedrooms; Unit 2: 2 bedrooms
  • Bathrooms: Unit 1: 1 full bathroom; Unit 2: 1 three-quarter bathroom
  • Heating & cooling: Boiler / hot water heating; Window air conditioning in each unit
  • Interior features: Daylight/Lookout windows in basement; Full unfinished basement; Kitchen windows
  • Laundry & utility: Boiler hot water heating

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 $250k.

Deal economics

  • At list price, monthly cash flow is $681 ($8k/yr) — positive. Per door: $341/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).

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: Farnsworth Aerospace Lower (math 5% / reading 15%, grade F, #813 of 857 statewide, top 97%, 425 students, 83% FRL) — zoned schools average 83% FRL vs 64% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 10% at this address vs 27% district-wide (-17 pts) — the specific schools serving this property underperform the St. Paul Public School District average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+6.3%/yr); 254 active listings in the ZIP; 1,202 units permitted in Ramsey County in 2024 (880 in 5+ unit buildings).
  • At $3,081/mo this rent would consume 53% 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 $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 + 6.3% rent growth), your $70k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 14 sale attempts since 22y 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 1898 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $250,000

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 1898 — 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
1.23%
Cap rate
9.56%
Cash-on-cash
11.68%
DSCR
1.52
GRM
6.8

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
4.8%
Equity multiple
1.19×
Total profit
$13,390
Equity at exit
$37,276
10-year hold
IRR
17.1%
Equity multiple
2.62×
Total profit
$113,592
Equity at exit
$21,615

Cash invested: $70,000 (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
254
Price-to-rent
13.5×

Monthly cashflow live

Estimated rent
$3,081 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$337 /mo · $4,048/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$647
Net cashflow
$681

Break-even live

Break-even rent $2,218
Max offer price $250,000
Occupancy floor 73%

Sensitivity live

Price -10% $823 -5% $752 +0% $681 +5% $611 +10% $540
Rent -10% $438 -5% $560 +0% $681 +5% $803 +10% $925
Rate -1.0pp $807 -0.5pp $745 base $681 +0.5pp $617 +1.0pp $551

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

UnitsBedsBathsEst. rent
Total (2 units) $3,081

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
$62,500
Closing costs
$7,500
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 8 events

  1. 2026-06-21
    days on market $250,000 Active 13 DOM
  2. 2026-06-18
    days on market $250,000 Active 10 DOM
  3. 2026-06-17
    days on market $250,000 Active 9 DOM
  4. 2026-06-16
    days on market $250,000 Active 8 DOM
  5. 2026-06-15
    days on market $250,000 Active 7 DOM
  6. 2026-06-13
    days on market $250,000 Active 5 DOM
  7. 2026-06-08
    remarks 428-char remark
  8. 2026-06-08
    listed $250,000 Active 1 DOM

ⓘ 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
$4,048 · $337/mo
Projected year-2 tax
$4,048 · $337/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
$36,972
− Mortgage interest
−$14,004
− Property taxes
−$4,048
− Insurance
−$1,250
− Repairs & maintenance
−$2,958
− Management
−$2,958
− Depreciation
−$7,273
Taxable income
$4,482
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,076
After-tax cash flow
$7,102/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

+35.2% since first listed
39 events — show timeline
  • 2026-06-08 Listed $250,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-10-21 Sold (Public Records) $240,000 Public Records
  • 2025-09-26 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2025-09-26 Sold (MLS) $240,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-29 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-25 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-22 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-19 Listed $235,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-19 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2025-08-18 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2025-07-14 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2025-07-07 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2025-07-07 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2025-05-27 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2025-05-27 Price Changed $235,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-05-15 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2025-05-03 Pending NORTHSTARMLS as Distributed by MLS Grid
  • 2025-04-22 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2025-04-14 Relisted NORTHSTARMLS as Distributed by MLS Grid
  • 2025-04-08 Contingent NORTHSTARMLS as Distributed by MLS Grid
  • 2025-03-09 Price Changed $247,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2025-02-09 Listed $255,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2019-01-03 Sold (Public Records) $160,000 Public Records
  • 2007-02-05 Sold (Public Records) $145,000 Public Records
  • 2007-01-31 Sold (MLS) $145,000 NORTHSTARMLS as Distributed by MLS Grid
  • 2007-01-10 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-11-09 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2006-11-09 Listed $149,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2006-03-02 Listed $159,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2005-09-26 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2005-03-25 Listed $209,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-10-28 Sold (MLS) $174,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-10-26 Sold (Public Records) $174,900 Public Records
  • 2004-09-20 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2004-08-10 Listed $179,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-07-30 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2004-04-30 Listing Removed NORTHSTARMLS as Distributed by MLS Grid
  • 2004-04-30 Listed $179,900 NORTHSTARMLS as Distributed by MLS Grid
  • 2004-01-30 Listed $184,900 NORTHSTARMLS as Distributed by MLS Grid

Property tax history

+7.3%/yr

Latest (2025): $4,048 · +18.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…