CashFlowRE
Sign in Sign up
6838 Julian Ave Duplex
B Composite 71.92
Why this score? — see what drove the B 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 +28.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +6.8/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$260,000

6838 Julian Ave · University City, MO 63130
4 bd · 3.0 ba · 2,495 sqft · MultiFamily public records · 177 Days on market
Built 1925 9,583 sqft lot $104/sqft · 19% below area Est $321k · 19% under

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

This Property is very unique nestled in the heart of Univerisiy City .. Its mostly renovated just needs the finishng touches .. all the main work is done .. New Roof .. New sewer in basement .. new HVAC system for both units and all electrical wiring done .. Ready to customize .. Its a must see ..

Key facts

  • 9,583 sq ft lot
  • Built 1925
  • Listed 176 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 × 2-bed/?-bath units multifamily listed at $260k.

Deal economics

  • At list price, monthly cash flow is $864 ($10k/yr) — positive. Per door: $432/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $260k).
  • Recommended offer: $229k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.3% vs local median 4.7% in University City — 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 73/100 on livability (#84 in MO) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living B; Watch: amenities D-, commute D-, health & safety F.
  • University City (suburban): math 15% / reading 26% proficiency, ranked #297 of 324 in MO (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.6%/yr); 162 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($86k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $73k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 177 days — a 12% lower offer ($229k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 12y 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.
  • Current owner paid $155k; list at $260k implies a 68% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — 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 $228,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 177 days. Have you received any prior offers? Is the seller open to a 12% 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 1925 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  8. 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.
  9. 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.
  10. 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
1.18%
Cap rate
10.28%
Cash-on-cash
14.25%
DSCR
1.63
GRM
7.0

CMA / ARV

ARV (median comp)
$321,120
List price
$260,000
Delta
-19.03%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7037 Dartmouth Ave 0.61mi 4/2.0 2,340 (-6%) 1mo $325,000 $139 56
7049 Amherst Unit A & B 0.70mi 4/2.0 2,538 (+2%) 10mo $389,000 $153 52
6742 Crest Ave 0.32mi 4/2.0 2,268 (-9%) 18mo $225,000 $99 51
7126 Dartmouth Ave 0.68mi 4/2.0 2,484 (-0%) 16mo $320,000 $129 50
7155 Tulane Ave 0.74mi 4/2.0 2,582 (+4%) 13mo $375,000 $145 45
7112 Dartmouth Ave 0.67mi 5/2.0 (+1) 2,376 (-5%) 23mo $305,000 $128 33
7033 Amherst Ave 0.69mi 4/2.5 2,184 (-12%) 15mo $350,000 $160 33
7046 Amherst Ave 0.73mi 4/2.0 2,724 (+9%) 19mo $350,000 $128 31
7056 Dartmouth Ave 0.65mi 4/2.0 2,150 (-14%) 16mo $325,000 $151 29
7044 Amherst Ave 0.72mi 4/2.0 2,150 (-14%) 16mo $210,000 $98 26
7055 Amherst Ave 0.71mi 4/2.0 2,208 (-12%) 24mo $330,000 $149 24

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 · 3.61% rent growth · sell at horizon

5-year hold
IRR
5.2%
Equity multiple
1.20×
Total profit
$14,729
Equity at exit
$38,767
10-year hold
IRR
15.1%
Equity multiple
2.25×
Total profit
$91,217
Equity at exit
$22,480

Cash invested: $72,800 (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 63130

Rents YoY
3.6%
Active inventory
162
Price-to-rent
14.1×

Monthly cashflow live

Estimated rent
$3,074 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$92 /mo · $1,106/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$646
Net cashflow
$864

Break-even live

Break-even rent $1,980
Max offer price $260,000
Occupancy floor 67%

Sensitivity live

Price -10% $1,012 -5% $938 +0% $864 +5% $791 +10% $717
Rent -10% $622 -5% $743 +0% $864 +5% $986 +10% $1,107
Rate -1.0pp $995 -0.5pp $931 base $864 +0.5pp $797 +1.0pp $729

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

UnitsBedsBathsEst. rent
Total (2 units) $3,074

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
$65,000
Closing costs
$7,800
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7205 Dorset Ave Saint Louis, MO 3.0 3.0 2337 $2,650 $1.13 45d 1 0.68mi
7227 Balson Ave Saint Louis, MO 3.0 2.0 1682 $1,650 $0.98 8d 1 0.74mi
7330 Ahern Ave Saint Louis, MO 3.0 1.5 1872 $2,450 $1.31 45d 1 0.77mi
7260 Dartmouth Ave Unit 1-West University City, MO 3.0 2.0 1650 $1,795 $1.09 45d 1 0.82mi
7333 Amherst Ave Unit 1W University City, MO 3.0 1.0 1600 $2,350 $1.47 45d 1 0.94mi
1108 N Hanley Rd St. Louis, MO 3.0 2.0 1800 $1,795 $1.00 13d 1 1.06mi
7045 Pershing Ave Saint Louis, MO 4.0 1.5 2080 $3,900 $1.88 3d 1 1.23mi
7250 Pershing Ave Unit 1 University City, MO 3.0 2.5 2016 $3,700 $1.84 25d 1 1.36mi
7256 Pershing Ave Unit A University City, MO 3.0 2.0 2178 $3,795 $1.74 18d 1 1.37mi
14 Parkland Pl Saint Louis, MO 5.0 3.0 2830 $2,500 $0.88 25d 1 1.39mi
14 Parkland Pl Unit NA St. Louis, MO 5.0 3.0 2830 $2,700 $0.95 45d 1 1.39mi
14 Parkland Pl Saint Louis, MO 5.0 3.0 2830 $2,500 $0.88 8d 1 1.39mi
14 Parkland Pl Unit 1 St. Louis, MO 5.0 3.0 2830 $2,700 $0.95 25d 1 1.39mi
7379 Pershing Ave Unit 1E Saint Louis, MO 3.0 2.0 1700 $2,295 $1.35 3d 1 1.41mi
7541 Delmar Blvd Saint Louis, MO 4.0 3.0 1940 $3,295 $1.70 3d 1 1.42mi

Listing history 26 events

  1. 2026-06-09
    days on market $260,000 Active 177 DOM
  2. 2026-06-08
    days on market $260,000 Active 176 DOM
  3. 2026-06-07
    days on market $260,000 Active 175 DOM
  4. 2026-06-05
    days on market $260,000 Active 172 DOM
  5. 2026-06-03
    days on market $260,000 Active 171 DOM
  6. 2026-06-02
    days on market $260,000 Active 170 DOM
  7. 2026-06-01
    days on market $260,000 Active 169 DOM
  8. 2026-05-31
    days on market $260,000 Active 168 DOM
  9. 2025-12-15
    listed $260,000 Active 298-char remark
    Show marketing remark (298 chars)

    This Property is very unique nestled in the heart of Univerisiy City .. Its mostly renovated just needs the finishng touches .. all the main work is done .. New Roof .. New sewer in basement .. new HVAC system for both units and all electrical wiring done .. Ready to customize .. Its a must see ..

  10. 2025-12-12
    historical $260,000 298-char remark
    Show marketing remark (298 chars)

    This Property is very unique nestled in the heart of Univerisiy City .. Its mostly renovated just needs the finishng touches .. all the main work is done .. New Roof .. New sewer in basement .. new HVAC system for both units and all electrical wiring done .. Ready to customize .. Its a must see ..

  11. 2022-11-03
    soldstatus $155,000
  12. 2022-11-02
    soldstatus Closed
  13. 2020-02-04
    soldstatus $32,500
  14. 2020-01-29
    soldstatus Closed
  15. 2020-01-08
    status Pending
  16. 2019-10-14
    price $56,900
  17. 2019-08-29
    listed $64,900 Active
  18. 2014-12-09
    soldstatus
  19. 2014-09-02
    soldstatus $32,000
  20. 2014-05-06
    listed $40,000
  21. 2010-07-14
    soldstatus
  22. 1998-04-24
    soldstatus
  23. 1997-08-18
    soldstatus
  24. 1997-03-18
    soldstatus
  25. 1996-08-01
    soldstatus
  26. 1988-11-01
    soldstatus $79,000

ⓘ 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
$1,106 · $92/mo
Projected year-2 tax
$2,522 · $210/mo
Expected delta
+$1,416/yr (+$118/mo · 128.0%)

ⓘ 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 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 4 unhealthy d/yr today · 5 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
$36,888
− Mortgage interest
−$14,564
− Property taxes
−$1,106
− Insurance
−$1,300
− Repairs & maintenance
−$2,951
− Management
−$2,951
− Depreciation
−$7,564
Taxable income
$6,452
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,549
After-tax cash flow
$8,825/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
University City
NCES district ID
2930660
Math proficiency
15% ▼ -10.00%
Reading proficiency
26% ▼ -7.00%
Median HH income
$52,927
Composite
18.57/100
National rank
#8910
State rank
#297 of 324 in MO

Livability — University City

Score
73/100
State rank
#84
US rank
#5618

Category grades

Amenities D- Commute D- Cost of living B Crime C+ Employment A+ Housing A+ Health & safety F User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
University City, MO
County
Saint Louis County · 888,823 people
City population
28,910
Metro
St. Louis, MO-IL
Population (ZIP)
28,910
Household income
$85,823
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
893.0

Population outlook (St. Louis County) Hauer SSP2

Today (2025)
1,025,227 people
By 2030
1,028,023 · +0.3%
By 2040
1,020,940 · -0.4%
By 2050
1,007,280 · -1.8%
By 2075
987,277 · -3.7%
By 2100
921,984 · -10.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 54% Black 31% Asian 6% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Italian 3% Romanian 3% Lithuanian 2%
Foreign-born
11% · China, Canada, Vietnam
Languages at home
89% English-only · Chinese 4% Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · St. Louis

2024 margin
Strong D (+23.4) · D 60.8% · R 37.4% · Other 1.7%
2008→2024 swing
+3.5pp toward D · 2008: 19.9pp · 2024: 23.4pp
All cycles
2024: D+23.4 2020: D+24.0 2016: D+16.2 2012: D+13.7 2008: D+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -436.88%
Current HPI
185.599
Rent YoY
▲ 3.61%
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

+229.1% since first listed
18 events — show timeline
  • 2025-12-15 Listed $260,000 MARIS as Distributed by MLS Grid
  • 2025-12-12 Coming Soon $260,000 MARIS as Distributed by MLS Grid
  • 2022-11-03 Sold (Public Records) $155,000 Public Records
  • 2022-11-02 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2020-02-04 Sold (Public Records) $32,500 Public Records
  • 2020-01-29 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2020-01-08 Pending MARIS as Distributed by MLS Grid
  • 2019-10-14 Price Changed $56,900 MARIS as Distributed by MLS Grid
  • 2019-08-29 Listed $64,900 MARIS as Distributed by MLS Grid
  • 2014-12-09 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2014-09-02 Sold (Public Records) $32,000 Public Records
  • 2014-05-06 Listed $40,000 MARIS as Distributed by MLS Grid
  • 2010-07-14 Sold (Public Records) Public Records
  • 1998-04-24 Sold (Public Records) Public Records
  • 1997-08-18 Sold (Public Records) Public Records
  • 1997-03-18 Sold (Public Records) Public Records
  • 1996-08-01 Sold (Public Records) Public Records
  • 1988-11-01 Sold (Public Records) $79,000 Public Records

Property tax history

-7.3%/yr

Latest (2022): $1,106 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…