Log In/Sign Up
Your email has been sent.
1619 Hubbard Ave 9 Unit Apartment Building $1,099,000 ($122,111/Unit) 6.68% Cap Rate Saint Paul, MN 55104



Investment Highlights
- Newer Roofs
- Newer hot water boiler
- Close to MN State Fairgrounds and walking distance tho the prestigious Hamline University
- Newer Windows
- Loads of historical charm in the woodwork and hardwood floors
Executive Summary
1619 Hubbard Avenue is a remarkable investment opportunity to acquire 9 well-appointed units steps away from the prestigious Hamline University and five blocks south of the Minnesota State Fairgrounds. Every apartment is unique and spacious with some of them receiving solid surface quartz countertops, stainless steel appliances, refinished hardwood flooring, original French doors and luxury vinyl plank. Kitchens and bathrooms are remodeled with newer tile, cabinets, plumbing and lighting fixtures and fresh paint. Newer hot water boiler services all the apartments for heat. All the electrical panels and breakers have been updated. The exterior siding is maintenance free and windows have all been replaced. Both the pitched roofs on the main building and detached garage are newer. Building sits on a larger 0.34 acres with a five-car garage for additional income and a back parking lot for tenants with plenty of off-street parking. Lower level has the potential to add another unit making it a 10-unit. This asset is 100% full and super easy to keep rented. In place NOI of $67,772 and a 6.16% cap rate. This property has been well managed over the years and has great curb appeal!
Data Room Click Here to Access
Financial Summary (Pro Forma - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$124,800
|
$16.64
|
| Other Income |
$1,872
|
$0.25
|
| Vacancy Loss |
$1,752
|
$0.23
|
| Effective Gross Income |
$124,920
|
$16.66
|
| Taxes |
$25,746
|
$3.43
|
| Operating Expenses |
$25,819
|
$3.44
|
| Total Expenses |
$51,565
|
$6.88
|
| Net Operating Income |
$73,355
|
$9.78
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $124,800 |
| Annual Per SF | $16.64 |
| Other Income | |
|---|---|
| Annual | $1,872 |
| Annual Per SF | $0.25 |
| Vacancy Loss | |
|---|---|
| Annual | $1,752 |
| Annual Per SF | $0.23 |
| Effective Gross Income | |
|---|---|
| Annual | $124,920 |
| Annual Per SF | $16.66 |
| Taxes | |
|---|---|
| Annual | $25,746 |
| Annual Per SF | $3.43 |
| Operating Expenses | |
|---|---|
| Annual | $25,819 |
| Annual Per SF | $3.44 |
| Total Expenses | |
|---|---|
| Annual | $51,565 |
| Annual Per SF | $6.88 |
| Net Operating Income | |
|---|---|
| Annual | $73,355 |
| Annual Per SF | $9.78 |
Property Facts
| Price | $1,099,000 | Apartment Style | Low-Rise |
| Price Per Unit | $122,111 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.35 AC |
| Cap Rate | 6.68% | Building Size | 7,500 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 100% |
| Gross Rent Multiplier | 9.34 | No. Stories | 4 |
| No. Units | 9 | Year Built/Renovated | 1900/2000 |
| Property Type | Multifamily | Parking Ratio | 1.6/1,000 SF |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | Multi family - Multi family and single family area | ||
| Price | $1,099,000 |
| Price Per Unit | $122,111 |
| Sale Type | Investment |
| Cap Rate | 6.68% |
| Sale Condition | 1031 Exchange |
| Gross Rent Multiplier | 9.34 |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.35 AC |
| Building Size | 7,500 SF |
| Average Occupancy | 100% |
| No. Stories | 4 |
| Year Built/Renovated | 1900/2000 |
| Parking Ratio | 1.6/1,000 SF |
| Opportunity Zone |
Yes |
| Zoning | Multi family - Multi family and single family area |
Amenities
Unit Amenities
- Eat-in Kitchen
- Hardwood Floors
- Dining Room
Site Amenities
- Fenced Lot
- Laundry Facilities
- Public Transportation
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 7 | $1,070 | 600 - 675 |
| 2+1 | 1 | $1,450 | 1,200 |
| 3+1 | 1 | $1,800 | 1,310 |
1 1
Moderately walkable
60/100
Moderately drivable
70/100
Good public transit
70/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 28-29-23-44-0014 | Total Assessment | $1,147,800 |
| Land Assessment | $180,000 | Annual Taxes | $25,746 ($3.43/SF) |
| Improvements Assessment | $967,800 | Tax Year | 2025 Payable 2025 |
Property Taxes
Parcel Number
28-29-23-44-0014
Land Assessment
$180,000
Improvements Assessment
$967,800
Total Assessment
$1,147,800
Annual Taxes
$25,746 ($3.43/SF)
Tax Year
2025 Payable 2025
1 of 25
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1619 Hubbard Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
