CashFlowRE
Sign in Sign up
7075 Lansdowne Ave
D Composite 41.71
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +11.2/30.0
  • Rent growth +3.5/5.0
  • DSCR +3.3/10.0
  • 1% rule +2.6/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$149,900

7075 Lansdowne Ave · St. Louis, MO 63109
2 bd · 1.0 ba · 748 sqft · SingleFamily public records · 56 Days on market
Built 1924 4,199 sqft lot $200/sqft · 19% below area Est $185k · 19% under

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

Listing remarks MLS

A perfect blend of charm and simplicity, this home is ready for its next chapter. This 2 bedroom, 1 bath bungalow has been freshly painted inside and out, with professionally cleaned and refinished flooring that adds warmth throughout. A bright and spacious family room welcomes you just off the entry, offering a flexible layout perfect for both living and dining. The refreshed bathroom features a newly resurfaced tub, while the kitchen offers classic oak cabinetry, a gas range, dishwasher, and cheerful blue countertops that bring a fun pop of color to the space. Two comfortable bedrooms complete this inviting floor plan, ideal for those seeking a cozy place to call home.

Key facts

  • 4,199 sq ft lot
  • Built 1924
  • Listed 55 days

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-bed/1.0-bath single-family listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-58 ($-698/yr) — negative.
  • To cash-flow at today's rent, offer at most $140k (6.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $114k (23.8% below list).
  • Recommended offer: $114k (23.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • St. Louis City (urban): math 10% / reading 18% proficiency, ranked #312 of 324 in MO (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+4.0%/yr); 150 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • St. Louis County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $62k; list at $150k implies a 142% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,197 (23.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 56 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1924 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.76%
Cap rate
5.83%
Cash-on-cash
-1.66%
DSCR
0.93
GRM
10.9

CMA / ARV

ARV (median comp)
$185,368
List price
$149,900
Delta
-19.13%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7120 Bancroft Ave 0.13mi 1/1.0 (-1) 744 (-0%) 5mo $109,900 $148 84
7114 Bancroft Ave 0.12mi 2/1.0 783 (+5%) 7mo $190,000 $243 81
7123 Sutherland Ave 0.12mi 2/1.5 768 (+3%) 13mo $179,900 $234 77
7142 Winona Ave 0.22mi 2/1.0 714 (-4%) 10mo $189,900 $266 74
4557 Wabash Ave 0.14mi 2/1.0 840 (+12%) 3mo $200,000 $238 70
4535 Wabash Ave 0.09mi 2/1.0 852 (+14%) 10mo $164,900 $194 64
6939 Sutherland Ave 0.24mi 2/1.0 847 (+13%) 18mo $189,900 $224 52
5005 Jamieson Ave Unit 2N 0.52mi 2/1.0 719 (-4%) 21mo $124,900 $174 52
7318 Brunswick Ave 0.51mi 2/2.0 806 (+8%) 11mo $215,000 $267 50
7510 Devonshire Ave 0.68mi 2/1.0 811 (+8%) 8mo $239,000 $295 47
4310 Exeter Ave 0.67mi 2/1.0 840 (+12%) 9mo $259,900 $309 40
6969 Pernod Ave 0.51mi 2/2.0 838 (+12%) 18mo $240,000 $286 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.98% rent growth · sell at horizon

5-year hold
IRR
-18.1%
Equity multiple
0.36×
Total profit
$-26,888
Equity at exit
$22,351
10-year hold
IRR
-8.7%
Equity multiple
0.44×
Total profit
$-23,544
Equity at exit
$12,961

Cash invested: $41,972 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
81 Strongly Landlord-Friendly
State Missouri
81 Strongly Landlord-Friendly · R+10
County
— inherits STATE
City
— inherits STATE
Generally landlord-friendly; St Louis has some habitability requirements.

ZIP-level market 63109

Rents YoY
4.0%
Active inventory
150
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,142 high interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$112 /mo · $1,341/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$240
Net cashflow
$-58

Break-even live

Break-even rent $1,216
Max offer price $139,623
Occupancy floor

Sensitivity live

Price -10% $27 -5% $-16 +0% $-58 +5% $-101 +10% $-143
Rent -10% $-148 -5% $-103 +0% $-58 +5% $-13 +10% $32
Rate -1.0pp $17 -0.5pp $-20 base $-58 +0.5pp $-97 +1.0pp $-137

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
$37,475
Closing costs
$4,497
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7030 Nottingham Ave St. Louis, MO 1.0–2.0 1.0 910 $1,550 $1.70 3d 5 0.27mi
4519 Jamieson Ave Unit 4519-2S Jamieson St. Louis, MO 1.0 1.0 738 $895 $1.21 44d 1 0.27mi
7123 Weil Ave Unit 7123 St. Louis, MO 1.0 1.0 705 $795 $1.13 44d 1 0.33mi
7126 Mardel Ave Saint Louis, MO 1.0 1.0 577 $1,495 $2.59 8d 1 0.35mi
6364 Sutherland Ave Unit 1ST St. Louis, MO 1.0 1.0 725 $1,300 $1.79 8d 1 0.85mi
7514 Sussex Ave Maplewood, MO 1.0 1.0 440 $815 $1.85 21d 1 0.95mi
3710 Greenwood Blvd Saint Louis, MO 1.0–2.0 1.0 750 $1,250 $1.67 24d 4 0.97mi
7848 Big Bend Blvd Unit 6 Webster Groves, MO 1.0 1.0 600 $750 $1.25 5d 1 0.99mi
3308 Watson Rd Unit 9 St. Louis, MO 2.0 1.0 675 $1,100 $1.63 20d 1 1.13mi
3308 Watson Rd Unit 1 St. Louis, MO 2.0 1.0 675 $1,100 $1.63 24d 1 1.13mi
5816 Lindenwood Ave Saint Louis, MO 1.0 1.0 650 $895 $1.38 44d 1 1.24mi
7594 Watson Rd Saint Louis, MO 1.0 1.0 650 $825 $1.27 24d 1 1.29mi
7223 Anna Ave Saint Louis, MO 1.0 1.0 500 $825 $1.65 44d 2 1.37mi
31 Sunnen Dr Maplewood, MO 1.0–2.0 1.0–2.0 956 $2,428 $2.54 2d 17 1.43mi

Listing history 29 events

  1. 2026-06-18
    days on market $149,900 Active 56 DOM
  2. 2026-06-17
    days on market $149,900 Active 55 DOM
  3. 2026-06-16
    days on market $149,900 Active 54 DOM
  4. 2026-06-15
    days on market $149,900 Active 53 DOM
  5. 2026-06-13
    days on market $149,900 Active 51 DOM
  6. 2026-06-09
    days on market $149,900 Active 47 DOM
  7. 2026-06-08
    days on market $149,900 Active 46 DOM
  8. 2026-06-07
    days on market $149,900 Active 45 DOM
  9. 2026-06-05
    days on market $149,900 Active 42 DOM
  10. 2026-06-03
    days on market $149,900 Active 41 DOM
  11. 2026-06-02
    days on market $149,900 Active 40 DOM
  12. 2026-06-01
    days on market $149,900 Active 39 DOM
  13. 2026-05-31
    days on market $149,900 Active 38 DOM
  14. 2026-05-09
    price $152,900 679-char remark
    Show marketing remark (679 chars)

    A perfect blend of charm and simplicity, this home is ready for its next chapter. This 2 bedroom, 1 bath bungalow has been freshly painted inside and out, with professionally cleaned and refinished flooring that adds warmth throughout. A bright and spacious family room welcomes you just off the entry, offering a flexible layout perfect for both living and dining. The refreshed bathroom features a newly resurfaced tub, while the kitchen offers classic oak cabinetry, a gas range, dishwasher, and cheerful blue countertops that bring a fun pop of color to the space. Two comfortable bedrooms complete this inviting floor plan, ideal for those seeking a cozy place to call home.

  15. 2026-04-24
    listed $160,000 Active 679-char remark
    Show marketing remark (679 chars)

    A perfect blend of charm and simplicity, this home is ready for its next chapter. This 2 bedroom, 1 bath bungalow has been freshly painted inside and out, with professionally cleaned and refinished flooring that adds warmth throughout. A bright and spacious family room welcomes you just off the entry, offering a flexible layout perfect for both living and dining. The refreshed bathroom features a newly resurfaced tub, while the kitchen offers classic oak cabinetry, a gas range, dishwasher, and cheerful blue countertops that bring a fun pop of color to the space. Two comfortable bedrooms complete this inviting floor plan, ideal for those seeking a cozy place to call home.

  16. 2026-04-21
    historical $160,000 679-char remark
    Show marketing remark (679 chars)

    A perfect blend of charm and simplicity, this home is ready for its next chapter. This 2 bedroom, 1 bath bungalow has been freshly painted inside and out, with professionally cleaned and refinished flooring that adds warmth throughout. A bright and spacious family room welcomes you just off the entry, offering a flexible layout perfect for both living and dining. The refreshed bathroom features a newly resurfaced tub, while the kitchen offers classic oak cabinetry, a gas range, dishwasher, and cheerful blue countertops that bring a fun pop of color to the space. Two comfortable bedrooms complete this inviting floor plan, ideal for those seeking a cozy place to call home.

  17. 2019-05-17
    soldstatus $61,900
  18. 2019-05-14
    soldstatus Closed 495-char remark
    Show marketing remark (495 chars)

    Wonderful opportunity to own a home located in a great neighborhood and close to public transportation! The living room features stained glass windows and hardwood floors. The large eat-in kitchen has plenty of cabinets and counter space. Both bedrooms are bright and comfortably sized. The bath is bright and updated. The large level yard with patio is perfect for outdoor entertaining and also has a two car parking pad. Close to shopping, restaurants, parks, transportation and so much more!

  19. 2019-04-26
    status Pending 495-char remark
    Show marketing remark (495 chars)

    Wonderful opportunity to own a home located in a great neighborhood and close to public transportation! The living room features stained glass windows and hardwood floors. The large eat-in kitchen has plenty of cabinets and counter space. Both bedrooms are bright and comfortably sized. The bath is bright and updated. The large level yard with patio is perfect for outdoor entertaining and also has a two car parking pad. Close to shopping, restaurants, parks, transportation and so much more!

  20. 2019-04-23
    price $69,900 495-char remark
    Show marketing remark (495 chars)

    Wonderful opportunity to own a home located in a great neighborhood and close to public transportation! The living room features stained glass windows and hardwood floors. The large eat-in kitchen has plenty of cabinets and counter space. Both bedrooms are bright and comfortably sized. The bath is bright and updated. The large level yard with patio is perfect for outdoor entertaining and also has a two car parking pad. Close to shopping, restaurants, parks, transportation and so much more!

  21. 2019-04-08
    price $74,900 495-char remark
    Show marketing remark (495 chars)

    Wonderful opportunity to own a home located in a great neighborhood and close to public transportation! The living room features stained glass windows and hardwood floors. The large eat-in kitchen has plenty of cabinets and counter space. Both bedrooms are bright and comfortably sized. The bath is bright and updated. The large level yard with patio is perfect for outdoor entertaining and also has a two car parking pad. Close to shopping, restaurants, parks, transportation and so much more!

  22. 2019-03-26
    status Active 495-char remark
    Show marketing remark (495 chars)

    Wonderful opportunity to own a home located in a great neighborhood and close to public transportation! The living room features stained glass windows and hardwood floors. The large eat-in kitchen has plenty of cabinets and counter space. Both bedrooms are bright and comfortably sized. The bath is bright and updated. The large level yard with patio is perfect for outdoor entertaining and also has a two car parking pad. Close to shopping, restaurants, parks, transportation and so much more!

  23. 2019-03-24
    status Pending 495-char remark
    Show marketing remark (495 chars)

    Wonderful opportunity to own a home located in a great neighborhood and close to public transportation! The living room features stained glass windows and hardwood floors. The large eat-in kitchen has plenty of cabinets and counter space. Both bedrooms are bright and comfortably sized. The bath is bright and updated. The large level yard with patio is perfect for outdoor entertaining and also has a two car parking pad. Close to shopping, restaurants, parks, transportation and so much more!

  24. 2019-03-20
    price $79,900 495-char remark
    Show marketing remark (495 chars)

    Wonderful opportunity to own a home located in a great neighborhood and close to public transportation! The living room features stained glass windows and hardwood floors. The large eat-in kitchen has plenty of cabinets and counter space. Both bedrooms are bright and comfortably sized. The bath is bright and updated. The large level yard with patio is perfect for outdoor entertaining and also has a two car parking pad. Close to shopping, restaurants, parks, transportation and so much more!

  25. 2019-03-12
    listed $85,000 Active 495-char remark
    Show marketing remark (495 chars)

    Wonderful opportunity to own a home located in a great neighborhood and close to public transportation! The living room features stained glass windows and hardwood floors. The large eat-in kitchen has plenty of cabinets and counter space. Both bedrooms are bright and comfortably sized. The bath is bright and updated. The large level yard with patio is perfect for outdoor entertaining and also has a two car parking pad. Close to shopping, restaurants, parks, transportation and so much more!

  26. 2018-03-14
    price $94,900
  27. 2006-11-09
    soldstatus $88,674
  28. 2000-12-12
    soldstatus
  29. 1996-02-29
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast MO · Resets to sale price

Current annual tax
$1,341 · $112/mo
Projected year-2 tax
$1,454 · $121/mo
Expected delta
+$113/yr (+$9/mo · 8.4%)

ⓘ 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 5/10 Major 7 d/yr ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$13,704
− Mortgage interest
−$8,397
− Property taxes
−$1,341
− Insurance
−$750
− Repairs & maintenance
−$1,096
− Management
−$1,096
− Depreciation
−$4,361
Taxable loss
−$3,337
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$801
After-tax cash flow
$103/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. Louis City
NCES district ID
2929280
Math proficiency
10% ▼ -6.00%
Reading proficiency
18% ▼ -3.00%
Median HH income
$35,685
Composite
11.54/100
National rank
#9699
State rank
#312 of 324 in MO

Livability — St. Louis

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Louis, MO
County
Saint Louis City · 254,015 people
City population
283,259
Metro
St. Louis, MO-IL
Population (ZIP)
25,236
Household income
$69,938
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
922.0

Population outlook (St. Louis County) Hauer SSP2

Today (2025)
315,737 people
By 2030
313,865 · -0.6%
By 2040
305,439 · -3.3%
By 2050
296,529 · -6.1%
By 2075
271,028 · -14.2%
By 2100
255,359 · -19.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Black 6% Two or more races 3% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Other Indo-European 2% Spanish 1% Russian/Polish/Slavic 1%

Political lean MEDSL · St. Louis

2024 margin
Solid D (+64.7) · D 81.4% · R 16.7% · Other 2.0%
2008→2024 swing
-3.5pp toward R · 2008: 68.2pp · 2024: 64.7pp
All cycles
2024: D+64.7 2020: D+66.2 2016: D+63.7 2012: D+66.6 2008: D+68.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -215.58%
Current HPI
250.5412
Rent YoY
▲ 3.98%
Metro
St. Louis, MO-IL
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+72.4% since first listed
16 events — show timeline
  • 2026-05-09 Price Changed $152,900 MARIS as Distributed by MLS Grid
  • 2026-04-24 Listed $160,000 MARIS as Distributed by MLS Grid
  • 2026-04-21 Coming Soon $160,000 MARIS as Distributed by MLS Grid
  • 2019-05-17 Sold (Public Records) $61,900 Public Records
  • 2019-05-14 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2019-04-26 Pending MARIS as Distributed by MLS Grid
  • 2019-04-23 Price Changed $69,900 MARIS as Distributed by MLS Grid
  • 2019-04-08 Price Changed $74,900 MARIS as Distributed by MLS Grid
  • 2019-03-26 Relisted MARIS as Distributed by MLS Grid
  • 2019-03-24 Pending MARIS as Distributed by MLS Grid
  • 2019-03-20 Price Changed $79,900 MARIS as Distributed by MLS Grid
  • 2019-03-12 Listed $85,000 MARIS as Distributed by MLS Grid
  • 2018-03-14 Price Changed $94,900 MARIS as Distributed by MLS Grid
  • 2006-11-09 Sold (Public Records) $88,674 Public Records
  • 2000-12-12 Sold (Public Records) Public Records
  • 1996-02-29 Sold (Public Records) Public Records

Property tax history

+2.8%/yr

Latest (2024): $1,341 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…