MODEL CITIES PROPERTIES

EIN: 364661878 501(c)(3) Housing & Shelter

ST PAUL, MN

Total Revenue
$1,932,986
Total Expenses
$1,111,932
Total Assets
$9,067,158
Net Assets
$1,478,228
🔒

Financial Vulnerability Assessment (Tuckman-Chang)

4 risk indicators measuring financial stability and operational resilience

Sign in with your work email to view Tuckman-Chang indicators

Sign In — Free (10 views/day)

Financial Trends

Organization Details

Formation Year
2009
Legal Domicile
MN
Principal Officer
KIZZY L DOWNIE
Phone
6516328350
Tax Period
2024-01-01 to 2024-12-31

MODEL CITIES PROPERTIES, founded in 2009, is a community nonprofit in the Housing & Shelter sector that reported $1.9M in total revenue in fiscal year 2024. Revenue surged 56% from the prior year, signaling strong growth momentum. The organization ran a surplus of $821K, a strong 42% operating margin.

Mission

TO OPERATE FOR THE BENEFIT OF MODEL CITIES OF ST. PAUL, INC. AND MODEL CITIES COMMUNITY DEVELOPMENT CORPORATION.

Program Service Accomplishments

Program 1
Expenses: $458,293 Revenue: $635,812

MODEL CITIES PROPERTIES ENCOMPASSES ALL OF MODEL CITIES' REAL ESTATE DEVELOPMENT PROJECTS. OUR MOST RECENT DEVELOPMENT, MODEL CITIES BROWNSTONE, IS LOCATED AT THE VICTORIA STREET LIGHT RAIL TRANSIT...

Read more

MODEL CITIES PROPERTIES ENCOMPASSES ALL OF MODEL CITIES' REAL ESTATE DEVELOPMENT PROJECTS. OUR MOST RECENT DEVELOPMENT, MODEL CITIES BROWNSTONE, IS LOCATED AT THE VICTORIA STREET LIGHT RAIL TRANSIT (LRT) STATION OF ST. PAUL'S GREEN LINE. THE DEVELOPMENT IS A 4-STORY, MIXED-USE TRANSIT-ORIENTED DEVELOPMENT THAT INCLUDES 35 UNITS OF AFFORDABLE RENTAL HOUSING; APPROXIMATELY 20,000 SQUARE FEET OF RETAIL, OFFICE AND COMMUNITY SPACE; AND CLOSE TO 7,000 SQUARE FEET OF OUTDOOR SPACE DEDICATED TO A POCKET PARK. IN 2024, 53 INDIVIDUALS (38 HOUSEHOLDS) WITH LOW INCOMES GAINED ACCESS TO SAFE, AFFORDABLE HOUSING AT OUR BROWNSTONE LOFT APARTMENTS. SEE SCHEDULE O FOR ADDITIONAL INFORMATION.SINCE OPENING IN 2017, BROWNSTONE HAS BEEN AT OR NEAR 100 PERCENT OCCUPANCY (APPROXIMATELY 97% ON AVERAGE EACH YEAR) FOR THE 35 UNITS OF AFFORDABLE HOUSING INCLUDED IN THE PROJECT. THE POPULATION OF RESIDENTS IS DIVERSE WITH A MIX OF RACES, AGES, AND FAMILIES RESIDING AT BROWNSTONE. INTEREST CONTINUES TO REMAIN HIGH IN THE RESIDENCE AS WE TYPICALLY GET MULTIPLE APPLICATIONS FOR VACANCIES WHEN THEY ARISE. IN ADDITION, MODEL CITIES IS INCREASING ITS CAPACITY AS A PROPERTY MANAGER AS IT HAS SUCCESSFULLY MET ALL THE LIHTC COMPLIANCE ISSUES THAT CAME WITH THE PROJECT. ALL FIVE COMMERCIAL SUITES ALONG UNIVERSITY AVENUE HAVE CONTINUED TO THRIVE DURING THEIR LEASE. COMMERCIAL TENANTS HAVE BEEN A BLEND OF BUSINESS OWNERS FROM THE SURROUNDING NEIGHBORHOOD INCLUDING A SOMALI-OWNED CONVENIENCE STORE/DELI, AN AFRICAN AMERICAN-OWNED BARBERSHOP, AN AFRICAN AMERICAN WOMEN OWNED EVENT CENTER, A BIPOC-OWNED APPAREL STORE, AND AN AFRICAN AMERICAN WOMEN-OWNED RESTAURANT. THESE SHOPS HAVE EMPLOYED NEARLY 20 INDIVIDUALS OVER THE PAST YEAR, MANY OF WHOM ARE RESIDENTS FROM THE AREA.

Program 2
Expenses: $345,729 Revenue: $261,626

MODEL CITIES PROPERTIES ALSO SERVES AS A HOLDING COMPANY FOR OUR SANKOFA AND FAMILIES FIRST SUPPORTIVE HOUSING DEVELOPMENTS, WHICH PROVIDE 37 LONG-TERM, LOW-COST HOUSING UNITS AT NO MORE THAN 30% OF...

Read more

MODEL CITIES PROPERTIES ALSO SERVES AS A HOLDING COMPANY FOR OUR SANKOFA AND FAMILIES FIRST SUPPORTIVE HOUSING DEVELOPMENTS, WHICH PROVIDE 37 LONG-TERM, LOW-COST HOUSING UNITS AT NO MORE THAN 30% OF FAMILY INCOME. SANKOFA SERVES PREGNANT AND PARENTING YOUTH AND YOUNG ADULTS AGES 17-25. FAMILIES FIRST SERVES SINGLE-PARENT FAMILIES, MOSTLY SINGLE MOTHERS WITH A HISTORY OF HOMELESSNESS.

Program 3
Expenses: $0 Revenue: $0

MODEL CITIES CONTINUES TO WORK ON A DEVELOPMENT PROJECT (652 SHERBURNE), A VACANT 8-UNIT BUILDING LOCATED IN THE FROGTOWN NEIGHBORHOOD OF ST. PAUL. MODEL CITIES, ALONG WITH THE FROGTOWN NEIGHBORHOOD...

Read more

MODEL CITIES CONTINUES TO WORK ON A DEVELOPMENT PROJECT (652 SHERBURNE), A VACANT 8-UNIT BUILDING LOCATED IN THE FROGTOWN NEIGHBORHOOD OF ST. PAUL. MODEL CITIES, ALONG WITH THE FROGTOWN NEIGHBORHOOD ASSOCIATION (FNA), HOPE COMMUNITY, HISTORIC ST. PAUL, AND THE HOUSING JUSTICE CENTER, CAME TOGETHER AS THE SHERBURNE COLLECTIVE TO JOINTLY REDEVELOP THE BUILDING INTO A SIX-UNIT COMMUNITY-OWNERSHIP BASED PROJECT. RONDO COMMUNITY LAND TRUST WILL OWN THE LAND IN A TRUST ENSURING THAT THE BUILDING WILL REMAIN IN COMMUNITY OWNERSHIP IN PERPETUITY. THIS $2.9 MILLION DOLLAR PROJECT INCLUDES A COMPLETE RENOVATION OF THE BUILDING, CONVERTING SOME OF THE UNITS TO MUCH NEEDED FOUR-BEDROOM FAMILY UNITS. FUNDING HAS BEEN COMMITTED FROM BOTH RAMSEY COUNTY AND THE CITY OF ST. PAUL. MODEL CITIES SERVES AS THE DEVELOPER AND MANAGES THE CONSTRUCTION PROJECT AND WILL PROVIDE PROPERTY MANAGEMENT SERVICES UNTIL THE UNITS CAN BE CONVERTED TO OWNERSHIP UNDER A CONDO OR COOP MODEL. THE RONDO COMMUNITY LAND TRUST OWNS THE LAND. FNA WILL CONDUCT COMMUNITY OUTREACH AND WITH HOPE COMMUNITY, HELP PREPARE ELIGIBLE FAMILIES FOR OWNERSHIP. REHAB OF THE BUILDING BEGAN IN SPRING 2024 AND WILL CONTINUE THROUGH 2025, WITH OCCUPANCY ANTICIPATED IN LATE FALL 2025.

🔒

Trantor Score

Financial Health Score (300–850) · Liquidity · Solvency · Sustainability · Efficiency

Sign in to view Trantor Score and financial metrics

Liquidity (40%) • Solvency (30%) • Sustainability (20%) • Efficiency (10%)

Sign In — Free (10 views/day)

Financial Overview (2024)

Revenue Breakdown

Contributions & Grants $1,035,539
Program Service Revenue $780,458
Investment Income $9
Other Revenue $116,980
TOTAL REVENUE $1,932,986

Expense Breakdown

Grants Paid $0
Salaries & Benefits $0
Fundraising Expenses $15,108
Program Expenses $804,022
Other Expenses $1,111,932
TOTAL EXPENSES $1,111,932

Year-over-Year Comparison

2024 2023 Change
Revenue $1,932,986 $1,236,844 +0.6%
Expenses $1,111,932 $1,111,533 +0.0%
Net Income $821,054 $125,311 +5.6%
Key Indicators
Grants to Organizations Grants to Individuals Lobbying Political Activity Foreign Activities Donor Advised Fund Schedule B Required
🔒

Financial Health Indicators

Comprehensive financial analysis: Altman Z-Score, liquidity, solvency, sustainability, efficiency, and growth metrics

Financial Distress Indicator

Liquidity & Cash Position

Sign in to view all financial metrics

Altman Z-Score • Liquidity Ratios • Solvency Analysis • Growth Indicators • Efficiency Metrics

Sign In

Governance

Voting Members
11
Independent Members
10
Employees
N/A
Volunteers
9

Governance Policies

Conflict of Interest Policy
Whistleblower Policy
Document Retention Policy

Special Practices & Reported Activities

Operated a School
Operated a Hospital
Provided First Class Travel
Reported Conflict of Interest
Reported Asset Diversion
Excess Benefit Transaction
Made Political Expenditures
Engaged in Lobbying
Operated Donor Advised Fund
Maintained Art Collections
Filed Form 720

Compensation of Officers, Directors & Key Employees

Total Officers
3
$114,894
Total Directors
11
$114,894
Key Employees
0
$0
Highest Compensated
0
reported
Name Title Hours/Week Role Reportable Comp Other Comp Total
KIZZY DOWNIE CEO/BOARD SECRETARY 20.00
Officer Director
$0 $9,356 $114,894
OSBORNE STRICKLAND CHAIR 0.50
Officer Director
$0 $0 $0
BRENDA BAILEY TREASURER 0.50
Officer Director
$0 $0 $0
JUDITH AMINMENTSE DIRECTOR 0.50
Director
$0 $0 $0
DANIEL ATUNAH-JAY DIRECTOR 0.50
Director
$0 $0 $0
BRENDA BOLAR FORD DIRECTOR 0.50
Director
$0 $0 $0
PETER MAY DIRECTOR 0.50
Director
$0 $0 $0
MARILYN PORTER DIRECTOR 0.50
Director
$0 $0 $0
JOHNATHAN COOPER DIRECTOR 0.50
Director
$0 $0 $0
HEIDI LEISE DIRECTOR 0.50
Director
$0 $0 $0
AMY SCHWABE DIRECTOR 0.50
Director
$0 $0 $0
Note: Compensation data is self-reported by the organization on their Form 990. "Reportable Comp" includes salary, bonuses, and other reportable compensation from the organization and related organizations. "Other Comp" includes benefits, deferred compensation, and non-taxable benefits.

Historical Data

Year Revenue Expenses Assets Net Income
2025 No data No data No data No data
2024 $1,932,986 $1,111,932 $9,067,158 $821,054
2023 $1,236,844 $1,111,533 $9,046,118 $125,311
2022 $732,722 $1,060,143 $8,976,818 $-327,421
2021 $753,626 $964,254 $9,312,230 $-210,628
2020 $679,057 $914,167 $9,472,023 $-235,110
2019 $599,217 $824,956 $9,688,784 $-225,739
2018 $839,571 $770,263 $9,993,402 $69,308
Explore More Nonprofits
Top 100 Nonprofits in Minnesota Largest U.S. Nonprofits Best Rated Nonprofits Most Efficient Nonprofits

Compare MODEL CITIES PROPERTIES with other nonprofits in Minnesota and across the country.