CashFlowRE
Sign in Sign up
3843 Saint Ferdinand Ave Duplex
C Composite 59.48
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 +24.9/30.0
  • DSCR +8.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.5/10.0
  • Appreciation +3.9/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$325,000

3843 Saint Ferdinand Ave · St. Louis, MO 63113
6 bd · 2.0 ba · 2,788 sqft · MultiFamily public records · 102 Days on market
Built 1928 0.45 ac lot $117/sqft · 424% above area ↓ 3% since listing

🖨 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 MLS

**BACK ON MARKET NO FAULT OF SELLER**, **BOTH UNITS PASSED OCCUPANCY**.Own a piece of history and secure your financial future! Offered by a proud Veteran retiring to dedicate more time volunteering at Shriners Children’s Hospital, this meticulously maintained duplex radiates "pride of ownership" in every detail. Each of the two spacious units provides a full 3BR/1BA layout, creating the ultimate house hacking opportunity: live in one 3-bedroom unit while a tenant pays your mortgage! The interiors boast modern open-concept living, charming exposed brick, and spa-like whirlpool tubs. Situated on an expansive five-lot estate complete with fruit trees, this property is a rare find in a high-growth corridor. You are steps away from the $3.2M "A Stronger Northside" revitalization and major new developments driving rapid market value growth. Everyone will love the proximity to City Academy and top-tier charter schools. Spanning 5 total lots and including lawn maintenance equipment, this expansive property offers a massive footprint and endless possibilities for development or estate scaling.

Key facts

  • 0.45 acre lot
  • Built 1928
  • Listed 102 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 × 3.0-bed/1.0-bath units multifamily listed at $325k.

Deal economics

  • At list price, monthly cash flow is $694 ($8k/yr) — positive. Per door: $347/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $325k).
  • Recommended offer: $296k (9.0% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 5.0% in St. Louis — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads: area grade C — 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: 58 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.1%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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.
  • At projected returns (-2.1% appreciation + 3.0% rent growth), your $91k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($296k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 1928 — 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 $295,750 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. 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
8.86%
Cash-on-cash
9.16%
DSCR
1.41
GRM
7.3

CMA / ARV

ARV (median comp)
$62,062
List price
$325,000
Delta
423.67%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3843 Saint Ferdinand Ave 0.00mi 6/2.0 2,788 (0%) 1mo $325,000 $117 99
3840 Saint Louis Ave 0.27mi 5/3.0 (-1) 2,880 (+3%) 11mo $55,000 $19 64
3800 Greer Ave #2 0.42mi 5/2.0 (-1) 2,726 (-2%) 14mo $79,900 $29 60
3847 Greer Ave 0.44mi 7/2.0 (+1) 2,652 (-5%) 23mo $195,000 $74 48
3860 Evans Ave 0.41mi 5/2.0 (-1) 2,596 (-7%) 22mo $39,900 $15 46
3949 Palm St 0.70mi 7/2.0 (+1) 2,620 (-6%) 9mo $55,000 $21 45

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

Projected returns pro-forma

-2.14% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
0.9%
Equity multiple
1.04×
Total profit
$3,392
Equity at exit
$60,985
10-year hold
IRR
9.1%
Equity multiple
1.78×
Total profit
$70,552
Equity at exit
$50,096

Cash invested: $91,000 (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 63113

Home prices YoY
-2.0%
Active inventory
58
Price-to-rent
14.6×

Monthly cashflow live

Estimated rent
$3,722 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax est. 1.5%
$406 /mo · $4,875/yr
Insurance
$135
HOA
$0
Vacancy / Maint / Mgmt
$782
Net cashflow
$694

Break-even live

Break-even rent $2,843
Max offer price $325,000
Occupancy floor 76%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,722

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
$81,250
Closing costs
$9,750
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4388 McPherson Ave Saint Louis, MO 6.0 2.5 2698 $5,950 $2.21 43d 1 1.48mi

Listing history 8 events

  1. 2026-05-05
    status Pending 1130-char remark
    Show marketing remark (1130 chars)

    **BACK ON MARKET NO FAULT OF SELLER**, **BOTH UNITS PASSED OCCUPANCY**.Own a piece of history and secure your financial future! Offered by a proud Veteran retiring to dedicate more time volunteering at Shriners Children’s Hospital, this meticulously maintained duplex radiates "pride of ownership" in every detail. Each of the two spacious units provides a full 3BR/1BA layout, creating the ultimate house hacking opportunity: live in one 3-bedroom unit while a tenant pays your mortgage! The interiors boast modern open-concept living, charming exposed brick, and spa-like whirlpool tubs. Situated on an expansive five-lot estate complete with fruit trees, this property is a rare find in a high-growth corridor. You are steps away from the $3.2M "A Stronger Northside" revitalization and major new developments driving rapid market value growth. Everyone will love the proximity to City Academy and top-tier charter schools. Spanning 5 total lots and including lawn maintenance equipment, this expansive property offers a massive footprint and endless possibilities for development or estate scaling.

  2. 2026-05-02
    status Active 1130-char remark
    Show marketing remark (1130 chars)

    **BACK ON MARKET NO FAULT OF SELLER**, **BOTH UNITS PASSED OCCUPANCY**.Own a piece of history and secure your financial future! Offered by a proud Veteran retiring to dedicate more time volunteering at Shriners Children’s Hospital, this meticulously maintained duplex radiates "pride of ownership" in every detail. Each of the two spacious units provides a full 3BR/1BA layout, creating the ultimate house hacking opportunity: live in one 3-bedroom unit while a tenant pays your mortgage! The interiors boast modern open-concept living, charming exposed brick, and spa-like whirlpool tubs. Situated on an expansive five-lot estate complete with fruit trees, this property is a rare find in a high-growth corridor. You are steps away from the $3.2M "A Stronger Northside" revitalization and major new developments driving rapid market value growth. Everyone will love the proximity to City Academy and top-tier charter schools. Spanning 5 total lots and including lawn maintenance equipment, this expansive property offers a massive footprint and endless possibilities for development or estate scaling.

  3. 2026-03-14
    status Pending 1130-char remark
    Show marketing remark (1130 chars)

    **BACK ON MARKET NO FAULT OF SELLER**, **BOTH UNITS PASSED OCCUPANCY**.Own a piece of history and secure your financial future! Offered by a proud Veteran retiring to dedicate more time volunteering at Shriners Children’s Hospital, this meticulously maintained duplex radiates "pride of ownership" in every detail. Each of the two spacious units provides a full 3BR/1BA layout, creating the ultimate house hacking opportunity: live in one 3-bedroom unit while a tenant pays your mortgage! The interiors boast modern open-concept living, charming exposed brick, and spa-like whirlpool tubs. Situated on an expansive five-lot estate complete with fruit trees, this property is a rare find in a high-growth corridor. You are steps away from the $3.2M "A Stronger Northside" revitalization and major new developments driving rapid market value growth. Everyone will love the proximity to City Academy and top-tier charter schools. Spanning 5 total lots and including lawn maintenance equipment, this expansive property offers a massive footprint and endless possibilities for development or estate scaling.

  4. 2026-01-31
    price $325,000 1130-char remark
    Show marketing remark (1130 chars)

    **BACK ON MARKET NO FAULT OF SELLER**, **BOTH UNITS PASSED OCCUPANCY**.Own a piece of history and secure your financial future! Offered by a proud Veteran retiring to dedicate more time volunteering at Shriners Children’s Hospital, this meticulously maintained duplex radiates "pride of ownership" in every detail. Each of the two spacious units provides a full 3BR/1BA layout, creating the ultimate house hacking opportunity: live in one 3-bedroom unit while a tenant pays your mortgage! The interiors boast modern open-concept living, charming exposed brick, and spa-like whirlpool tubs. Situated on an expansive five-lot estate complete with fruit trees, this property is a rare find in a high-growth corridor. You are steps away from the $3.2M "A Stronger Northside" revitalization and major new developments driving rapid market value growth. Everyone will love the proximity to City Academy and top-tier charter schools. Spanning 5 total lots and including lawn maintenance equipment, this expansive property offers a massive footprint and endless possibilities for development or estate scaling.

  5. 2026-01-05
    price $330,000 1130-char remark
    Show marketing remark (1130 chars)

    **BACK ON MARKET NO FAULT OF SELLER**, **BOTH UNITS PASSED OCCUPANCY**.Own a piece of history and secure your financial future! Offered by a proud Veteran retiring to dedicate more time volunteering at Shriners Children’s Hospital, this meticulously maintained duplex radiates "pride of ownership" in every detail. Each of the two spacious units provides a full 3BR/1BA layout, creating the ultimate house hacking opportunity: live in one 3-bedroom unit while a tenant pays your mortgage! The interiors boast modern open-concept living, charming exposed brick, and spa-like whirlpool tubs. Situated on an expansive five-lot estate complete with fruit trees, this property is a rare find in a high-growth corridor. You are steps away from the $3.2M "A Stronger Northside" revitalization and major new developments driving rapid market value growth. Everyone will love the proximity to City Academy and top-tier charter schools. Spanning 5 total lots and including lawn maintenance equipment, this expansive property offers a massive footprint and endless possibilities for development or estate scaling.

  6. 2025-12-05
    listed $335,000 Active 1130-char remark
    Show marketing remark (1130 chars)

    **BACK ON MARKET NO FAULT OF SELLER**, **BOTH UNITS PASSED OCCUPANCY**.Own a piece of history and secure your financial future! Offered by a proud Veteran retiring to dedicate more time volunteering at Shriners Children’s Hospital, this meticulously maintained duplex radiates "pride of ownership" in every detail. Each of the two spacious units provides a full 3BR/1BA layout, creating the ultimate house hacking opportunity: live in one 3-bedroom unit while a tenant pays your mortgage! The interiors boast modern open-concept living, charming exposed brick, and spa-like whirlpool tubs. Situated on an expansive five-lot estate complete with fruit trees, this property is a rare find in a high-growth corridor. You are steps away from the $3.2M "A Stronger Northside" revitalization and major new developments driving rapid market value growth. Everyone will love the proximity to City Academy and top-tier charter schools. Spanning 5 total lots and including lawn maintenance equipment, this expansive property offers a massive footprint and endless possibilities for development or estate scaling.

  7. 2025-11-17
    historical $335,000 1130-char remark
    Show marketing remark (1130 chars)

    **BACK ON MARKET NO FAULT OF SELLER**, **BOTH UNITS PASSED OCCUPANCY**.Own a piece of history and secure your financial future! Offered by a proud Veteran retiring to dedicate more time volunteering at Shriners Children’s Hospital, this meticulously maintained duplex radiates "pride of ownership" in every detail. Each of the two spacious units provides a full 3BR/1BA layout, creating the ultimate house hacking opportunity: live in one 3-bedroom unit while a tenant pays your mortgage! The interiors boast modern open-concept living, charming exposed brick, and spa-like whirlpool tubs. Situated on an expansive five-lot estate complete with fruit trees, this property is a rare find in a high-growth corridor. You are steps away from the $3.2M "A Stronger Northside" revitalization and major new developments driving rapid market value growth. Everyone will love the proximity to City Academy and top-tier charter schools. Spanning 5 total lots and including lawn maintenance equipment, this expansive property offers a massive footprint and endless possibilities for development or estate scaling.

  8. 1989-06-26
    soldstatus

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

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 4/10 Moderate 5 unhealthy d/yr today · 6 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
$44,664
− Mortgage interest
−$18,205
− Property taxes
−$4,875
− Insurance
−$1,625
− Repairs & maintenance
−$3,573
− Management
−$3,573
− Depreciation
−$9,455
Taxable income
$3,358
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$806
After-tax cash flow
$7,527/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
City population
283,259
Population (ZIP)
11,610

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 Black (91%)
Race & ethnicity
Black 91% White 6% Two or more races 2% Hispanic / Latino 1%
Foreign-born
2% · Canada

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
▼ -2.14%
Current HPI
107.1335
Rent YoY
Metro
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

-3.0% since first listed
8 events — show timeline
  • 2026-05-05 Pending MARIS as Distributed by MLS Grid
  • 2026-05-02 Relisted MARIS as Distributed by MLS Grid
  • 2026-03-14 Pending MARIS as Distributed by MLS Grid
  • 2026-01-31 Price Changed $325,000 MARIS as Distributed by MLS Grid
  • 2026-01-05 Price Changed $330,000 MARIS as Distributed by MLS Grid
  • 2025-12-05 Listed $335,000 MARIS as Distributed by MLS Grid
  • 2025-11-17 Coming Soon $335,000 MARIS as Distributed by MLS Grid
  • 1989-06-26 Sold (Public Records) Public Records

Property tax history

-1.9%/yr

Latest (2024): $372 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…