CashFlowRE
Sign in Sign up
4323 Bingham Ave
C Composite 55.93
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 +24.4/30.0
  • DSCR +7.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.9/10.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$79,900

4323 Bingham Ave · St. Louis, MO 63116
2 bd · 1.0 ba · 1,200 sqft · SingleFamily public records · 5 Days on market
Built 1929 4,913 sqft lot $67/sqft · 51% below area ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great investment opportunity on this charming 2-story home full of character and potential! This 2-bedroom, 1-bath property features a spacious living room with beautiful stained-glass window overlooking stairs and classic arched doorways that add timeless charm. The main level also includes a dining room and kitchen with plenty of opportunity for redesign and customization. Upstairs offers two bedrooms and a full bath, while the unfinished lower level provides additional storage or future possibilities. Outside, enjoy a fenced backyard with potential for off-street parking. With the right vision and updates, this property could be transformed into a great rental, flip, or owner-occupied h

Key facts

  • Stained-glass window
  • Arched doorways
  • Fenced backyard

Tags

STAINED-GLASS WINDOWARCHED DOORWAYSFENCED BACKYARDUNFINISHED LOWER LEVEL

Property features AI

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer (sewer connected); Electric service by Ameren
  • Home design: Single family residence; Residential property; Two-story
  • Construction: Vinyl siding
  • Exterior features: Back yard; Adjoins common ground

Interior

  • Bedrooms: 2 bedrooms (both on upper level)
  • Bathrooms: 1 full bathroom (upper level)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full, unfinished basement; Two levels

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 $80k.

Deal economics

  • At list price, monthly cash flow is $162 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($949 rent vs $80k).
  • Cap rate 8.7% 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.
  • Zoned schools: Oak Hill Elem. (math 12% / reading 12%, grade F, #1,016 of 1,115 statewide, top 92%, 238 students, 99% FRL); Roosevelt High (math 2% / reading 8%, grade F, #517 of 521 statewide, top 100%, 460 students, 99% FRL) — zoned schools average 99% FRL vs 80% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.6%/yr); 255 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 $552 of loan paydown is wiped out by about $2k 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

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $50k; list at $80k implies a 60% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1929 — 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 $79,900

Questions for the listing agent

  1. Built in 1929 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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.
  4. 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.
  5. 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
1.19%
Cap rate
8.73%
Cash-on-cash
8.69%
DSCR
1.39
GRM
7.0

CMA / ARV

ARV (median comp)
$163,930
List price
$79,900
Delta
-51.26%
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
4323 Bingham Ave 0.00mi 2/1.0 1,200 (0%) 0mo $79,900 $67 100
4333 Ellenwood Ave 0.25mi 2/1.0 1,172 (-2%) 1mo $165,000 $141 84
4410 Wallace St 0.52mi 2/1.0 1,192 (-1%) 1mo $215,000 $180 74
4448 Itaska St 0.49mi 3/2.0 (+1) 1,200 (0%) 1mo $195,000 $163 67
4359 Tholozan Ave 0.27mi 3/1.0 (+1) 1,313 (+9%) 2mo $225,000 $171 65
4467 Wilcox Ave 0.65mi 2/1.0 1,172 (-2%) 2mo $109,900 $94 64
4125 Miami St 0.49mi 2/1.0 1,312 (+9%) 0mo $250,000 $191 61
4435 Miami St 0.36mi 2/1.0 1,354 (+13%) 2mo $199,900 $148 61
4253 Neosho St 0.32mi 2/1.0 1,020 (-15%) 1mo $70,000 $69 59
4417 Wallace St 0.51mi 3/1.5 (+1) 1,129 (-6%) 1mo $183,000 $162 58
4981 Pernod Ave 0.68mi 2/1.0 1,116 (-7%) 2mo $245,000 $220 55
4267 Miami St 0.35mi 2/2.0 1,368 (+14%) 2mo $149,900 $110 55

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 · 2.62% rent growth · sell at horizon

5-year hold
IRR
-3.5%
Equity multiple
0.87×
Total profit
$-2,958
Equity at exit
$11,913
10-year hold
IRR
5.7%
Equity multiple
1.42×
Total profit
$9,380
Equity at exit
$6,908

Cash invested: $22,372 (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 63116

Rents YoY
2.6%
Active inventory
255
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$949 high interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$136 /mo · $1,629/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$199
Net cashflow
$162

Break-even live

Break-even rent $744
Max offer price $79,900
Occupancy floor 78%

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
$19,975
Closing costs
$2,397
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3737 Morgan Ford Rd Apt F St. Louis, MO 2.0 1.0 800 $895 $1.12 19d 1 0.08mi
3741 Morgan Ford Rd St. Louis, MO 2.0 1.0 800 $895 $1.12 23d 1 0.08mi
3729 Morgan Ford Rd Apt G St. Louis, MO 2.0 1.0 800 $895 $1.12 23d 1 0.09mi
3729 Morgan Ford Rd St. Louis, MO 2.0 1.0 800 $895 $1.12 19d 1 0.09mi
4341 Morgan Ford Rd Unit F St. Louis, MO 1.0 1.0 750 $749 $1.00 4d 1 0.10mi
4341 Morganford Rd Saint Louis, MO 1.0 1.0 750 $799 $1.07 43d 1 0.10mi
4192 Meramec St Unit 101 St. Louis, MO 1.0 1.0 700 $850 $1.21 20d 1 0.20mi
4192 Meramec St Unit 105 St. Louis, MO 1.0 1.0 700 $815 $1.16 43d 1 0.20mi
3614 Morgan Ford Rd Unit 2F St. Louis, MO 1.0 1.0 1075 $985 $0.92 20d 1 0.22mi
4274 Ellenwood Ave Unit 1E St. Louis, MO 2.0 1.0 800 $995 $1.24 43d 1 0.31mi
4114 Osceola St Unit A St. Louis, MO 1.0 1.0 775 $750 $0.97 43d 1 0.31mi
4403 Gravois Ave St. Louis, MO 1.0 1.0 800 $775 $0.97 14d 1 0.32mi
4428 Ellenwood Ave Saint Louis, MO 2.0 1.0 900 $1,225 $1.36 43d 1 0.34mi
4205 Ellenwood Ave Unit 102 St. Louis, MO 1.0 1.0 750 $899 $1.20 43d 1 0.37mi
4448 Oleatha Ave St. Louis, MO 1.0 1.0 720 $950 $1.32 20d 1 0.37mi
4205 Ellenwood Ave Unit 202 St. Louis, MO 1.0 1.0 750 $899 $1.20 23d 1 0.38mi
4215 Neosho St Unit 101 St. Louis, MO 2.0 1.0 750 $825 $1.10 43d 1 0.40mi
4215 Gannett St Unit 1F St. Louis, MO 2.0 1.0 1148 $1,025 $0.89 10d 1 0.44mi
4304 Fairview Ave Unit B St. Louis, MO 1.0 1.0 800 $799 $1.00 21d 1 0.45mi
4304 Fairview Ave Unit G St. Louis, MO 1.0 1.0 800 $699 $0.87 23d 1 0.45mi
4915 Lindenwood Ave Unit 4915 St. Louis, MO 1.0 1.0 880 $795 $0.90 4d 1 0.49mi
4909 Winona Ave Unit 2w St. Louis, MO 1.0 1.0 700 $800 $1.14 43d 1 0.51mi
4729 Morgan Ford Rd Unit 7 St. Louis, MO 1.0 1.0 800 $799 $1.00 12d 1 0.53mi
4135 Potomac St Unit 4135 St. Louis, MO 1.0 1.0 752 $895 $1.19 43d 1 0.54mi
4733 Morgan Ford Rd Unit 3 St. Louis, MO 1.0 1.0 800 $799 $1.00 23d 1 0.54mi
3955 Winnebago St Saint Louis, MO 2.0 1.0 1125 $1,395 $1.24 23d 1 0.57mi
4955 Lindenwood Ave Saint Louis, MO 1.0 1.0 800 $995 $1.24 23d 1 0.58mi
4955 Lindenwood Ave Apt 1E St. Louis, MO 1.0 1.0 800 $995 $1.24 43d 1 0.58mi
4004 Keokuk St Unit 1F St. Louis, MO 1.0 1.0 800 $750 $0.94 17d 1 0.58mi
4413 Delor St Unit 2F St. Louis, MO 2.0 1.0 1010 $1,125 $1.11 23d 1 0.59mi
4945 Winona Ave Unit 4945A St. Louis, MO 2.0 1.0 1150 $1,200 $1.04 23d 1 0.59mi
4500 S Kingshighway Blvd Unit 13 St. Louis, MO 1.0 1.0 850 $1,395 $1.64 17d 1 0.61mi
4500 S Kings Highway Blvd Unit 11 1011 St. Louis, MO 1.0 1.0 825 $1,350 $1.64 17d 1 0.61mi
4980 Tholozan Ave Unit 4980A St. Louis, MO 2.0 1.0 1100 $1,395 $1.27 21d 1 0.61mi
4934 Potomac St Unit 4934A (1W) 616 St. Louis, MO 1.0 1.0 900 $1,095 $1.22 17d 1 0.63mi
5000 Lindenwood Ave Unit 5000 Lindenwood 1FL St. Louis, MO 1.0 1.0 750 $850 $1.13 23d 1 0.64mi
5000 Lindenwood Ave Unit 5002 Lindenwood 1FL St. Louis, MO 1.0 1.0 750 $850 $1.13 7d 1 0.64mi
3706 Hereford St Unit 1s St. Louis, MO 1.0 1.0 750 $795 $1.06 4d 1 0.65mi
4950 Sutherland Ave Unit 1F St. Louis, MO 2.0 1.0 1056 $1,295 $1.23 10d 1 0.67mi
3923 Keokuk St Saint Louis, MO 1.0 1.0 800 $750 $0.94 43d 1 0.67mi

Listing history 5 events

  1. 2026-05-14
    listed $79,900 Active 753-char remark
  2. 2001-04-17
    soldstatus $49,900
  3. 2001-04-17
    soldstatus
  4. 1996-08-05
    soldstatus $84,056
  5. 1994-02-04
    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
$1,629 · $136/mo
Projected year-2 tax
$1,629 · $136/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 ≥108°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
$11,393
− Mortgage interest
−$4,476
− Property taxes
−$1,629
− Insurance
−$400
− Repairs & maintenance
−$911
− Management
−$911
− Depreciation
−$2,324
Taxable income
$741
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$178
After-tax cash flow
$1,765/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)
42,170
Household income
$61,433
Rent vs Own
43.1% rent · 56.9% own
Severe rent burden
1923.0

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
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
White 54% Black 27% Hispanic / Latino 10% Two or more races 8% Asian 5%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 4% Romanian 2% Italian 2%
Foreign-born
11% · Canada, Vietnam, Philippines
Languages at home
85% English-only · Spanish 6% Vietnamese 2% Arabic 2%

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
▼ -271.19%
Current HPI
215.7108
Rent YoY
▲ 2.62%
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

-4.9% since first listed
7 events — show timeline
  • 2026-06-09 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2026-05-19 Pending MARIS as Distributed by MLS Grid
  • 2026-05-14 Listed $79,900 MARIS as Distributed by MLS Grid
  • 2001-04-17 Sold (Public Records) Public Records
  • 2001-04-17 Sold (Public Records) $49,900 Public Records
  • 1996-08-05 Sold (Public Records) $84,056 Public Records
  • 1994-02-04 Sold (Public Records) Public Records

Property tax history

+5.6%/yr

Latest (2024): $1,629 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…