CashFlowRE
Sign in Sign up
7343 Virginia Ave 🏷️ Likely Rental
B- Composite 67.38
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$55,000

7343 Virginia Ave · St. Louis, MO 63118
2 bd · 1.0 ba · 647 sqft · SingleFamily public records · 308 Days on market
Built 1893 4,900 sqft lot $85/sqft · 39% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor special. Tenant already in ready to collect rent monthly. Home has been moderately renovated in the last 2 years. Detached 1 car garage in the rear of the building.

Key facts

  • Detached car garage
  • 4,900 sq ft lot
  • Garage

Tags

DETACHED CAR GARAGE

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $55,000 price doesn't fit this home's estimated sale value (~$144,902) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $55k.

Deal economics

  • At list price, monthly cash flow is $352 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($898 rent vs $55k).
  • Recommended offer: $48k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.0% 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 B — 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 fast (+4.9%/yr); 240 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $380 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.
  • At projected returns (-3.0% appreciation + 4.9% rent growth), your $15k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 308 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y ago; this cycle's ask has dropped $25k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; 38% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1893 — 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 $48,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 308 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1893 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.63%
Cap rate
13.98%
Cash-on-cash
27.44%
DSCR
2.22
GRM
5.1

CMA / ARV

ARV (median comp)
$144,902
List price
$55,000
Delta
-62.04%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7413 Pennsylvania Ave 0.20mi 1/1.0 (-1) 673 (+4%) 12mo $62,000 $92 68
7923 Water St 0.51mi 2/1.0 688 (+6%) 1mo $99,000 $144 65
6803 Virginia Ave 0.39mi 2/1.0 569 (-12%) 7mo $115,000 $202 56
7100 Idaho Ave 0.23mi 2/1.0 728 (+12%) 16mo $119,900 $165 55
6925 Field Ave 0.74mi 1/1.0 (-1) 672 (+4%) 13mo $115,000 $171 44
505 Hurck St 0.59mi 1/1.0 (-1) 669 (+3%) 22mo $59,900 $90 44
7219 Eugene Ave 0.57mi 2/1.0 704 (+9%) 22mo $129,900 $185 40
3649 Koeln Ave 0.51mi 2/1.0 717 (+11%) 23mo $140,000 $195 38
3663 Steins St 0.56mi 1/1.0 (-1) 734 (+13%) 14mo $110,000 $150 35

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 · 4.89% rent growth · sell at horizon

5-year hold
IRR
23.5%
Equity multiple
1.99×
Total profit
$15,257
Equity at exit
$8,201
10-year hold
IRR
32.6%
Equity multiple
4.22×
Total profit
$49,590
Equity at exit
$4,755

Cash invested: $15,400 (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 63118

Rents YoY
4.9%
Active inventory
240
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$898 high interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$46 /mo · $556/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$189
Net cashflow
$352

Break-even live

Break-even rent $453
Max offer price $55,000
Occupancy floor 56%

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
$13,750
Closing costs
$1,650
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7320 Vermont Ave Unit 2nd St. Louis, MO 1.0 1.0 710 $750 $1.06 44d 1 0.03mi
7614 Virginia Ave Unit 7614 St. Louis, MO 2.0 1.0 750 $750 $1.00 24d 1 0.21mi
807 W Courtois St Apt B St. Louis, MO 1.0 1.0 600 $735 $1.23 44d 1 0.30mi
7851 Bandero Dr Saint Louis, MO 1.0–2.0 1.0 800 $1,100 $1.38 12d 1 0.50mi
8125 Michigan Ave St. Louis, MO 1.0–2.0 1.0–2.0 797 $1,150 $1.44 15d 1 0.54mi
3601 Holly Hills Blvd Apt 19 St. Louis, MO 2.0 1.0 700 $875 $1.25 3d 1 0.75mi
6327 S Grand Blvd Unit 1E St. Louis, MO 1.0 1.0 650 $799 $1.23 44d 1 0.77mi
8511 Idaho Ave Unit 1st Floor St. Louis, MO 1.0 1.0 750 $850 $1.13 12d 1 0.81mi
5507 Louisiana 2nd fl St. Louis, MO 1.0 1.0 705 $795 $1.13 44d 1 1.03mi
218-220 Bellerive Blvd Unit 218 St. Louis, MO 1.0 1.0 550 $725 $1.32 12d 1 1.08mi
120 Bellerive Blvd Saint Louis, MO 1.0 1.0 700 $795 $1.14 44d 1 1.10mi
112 Bellerive Blvd Saint Louis, MO 1.0 1.0 700 $795 $1.14 44d 1 1.10mi
5625 S Grand Blvd Unit 2D St. Louis, MO 1.0 1.0 650 $840 $1.29 11d 1 1.13mi
5625 S Grand Blvd Unit 5625 St. Louis, MO 1.0 1.0 650 $840 $1.29 24d 1 1.13mi
5618 S Grand Blvd Unit 10 St. Louis, MO 1.0 1.0 600 $799 $1.33 44d 1 1.15mi
510 Fassen St Unit 510 St. Louis, MO 1.0 1.0 700 $850 $1.21 15d 1 1.19mi
510 Fassen St Unit 512 St. Louis, MO 1.0 1.0 700 $795 $1.14 15d 1 1.19mi
4117 Germania St Saint Louis, MO 1.0 1.0 750 $925 $1.23 44d 1 1.27mi
440 Eichelberger St Saint Louis, MO 2.0 1.0 750 $850 $1.13 3d 1 1.30mi
5305 S Compton Ave St. Louis, MO 2.0 1.0 750 $825 $1.10 44d 1 1.31mi
7500 Morganford Rd Saint Louis, MO 1.0 1.0 750 $925 $1.23 44d 1 1.32mi
329 Eichelberger St Unit D St. Louis, MO 1.0 1.0 550 $899 $1.63 44d 1 1.35mi
329 Eichelberger St Unit A St. Louis, MO 1.0 1.0 550 $890 $1.62 24d 1 1.35mi
5043 Alaska Ave Unit B St. Louis, MO 1.0 1.0 750 $820 $1.09 22d 1 1.41mi
5043 Alaska Ave Unit D St. Louis, MO 1.0 1.0 750 $795 $1.06 44d 1 1.41mi

Listing history 32 events

  1. 2026-06-18
    days on market $55,000 Active 308 DOM
  2. 2026-06-17
    days on market $55,000 Active 307 DOM
  3. 2026-06-16
    days on market $55,000 Active 306 DOM
  4. 2026-06-15
    days on market $55,000 Active 305 DOM
  5. 2026-06-13
    days on market $55,000 Active 303 DOM
  6. 2026-06-09
    days on market $55,000 Active 299 DOM
  7. 2026-06-08
    days on market $55,000 Active 298 DOM
  8. 2026-06-08
    days on market $55,000 Active 297 DOM
  9. 2026-06-05
    days on market $55,000 Active 294 DOM
  10. 2026-06-03
    days on market $55,000 Active 293 DOM
  11. 2026-06-02
    days on market $55,000 Active 292 DOM
  12. 2026-06-01
    days on market $55,000 Active 291 DOM
  13. 2026-06-01
    days on market $55,000 Active 290 DOM
  14. 2026-02-11
    price $55,000 173-char remark
    Show marketing remark (173 chars)

    Investor special. Tenant already in ready to collect rent monthly. Home has been moderately renovated in the last 2 years. Detached 1 car garage in the rear of the building.

  15. 2025-12-08
    status Active 173-char remark
    Show marketing remark (173 chars)

    Investor special. Tenant already in ready to collect rent monthly. Home has been moderately renovated in the last 2 years. Detached 1 car garage in the rear of the building.

  16. 2025-12-08
    price $65,000 173-char remark
    Show marketing remark (173 chars)

    Investor special. Tenant already in ready to collect rent monthly. Home has been moderately renovated in the last 2 years. Detached 1 car garage in the rear of the building.

  17. 2025-12-03
    historical Active Under Contract 173-char remark
    Show marketing remark (173 chars)

    Investor special. Tenant already in ready to collect rent monthly. Home has been moderately renovated in the last 2 years. Detached 1 car garage in the rear of the building.

  18. 2025-11-07
    price $70,000 173-char remark
    Show marketing remark (173 chars)

    Investor special. Tenant already in ready to collect rent monthly. Home has been moderately renovated in the last 2 years. Detached 1 car garage in the rear of the building.

  19. 2025-09-30
    price $75,000 173-char remark
    Show marketing remark (173 chars)

    Investor special. Tenant already in ready to collect rent monthly. Home has been moderately renovated in the last 2 years. Detached 1 car garage in the rear of the building.

  20. 2025-08-15
    listed $80,000 Active 173-char remark
    Show marketing remark (173 chars)

    Investor special. Tenant already in ready to collect rent monthly. Home has been moderately renovated in the last 2 years. Detached 1 car garage in the rear of the building.

  21. 2022-03-07
    soldstatus $40,000
  22. 2022-03-03
    soldstatus Closed 539-char remark
    Show marketing remark (539 chars)

    Looking for a great investment property or flip or home in South City near HWY 55. Walking distance to Carondelet Park, YMCA, and Loughborough Commons shopping. This home is 10 mins from Soulard Market, 15 mins to Downtown St. Louis, and major hospital systems in St. Louis, MO. Great brick home with metal roof, with some TLC you can make this home yours. Kitchen can be moved back to main level or you can have to living areas or in-law quarters or make it a 2 family. Square footage of home may not be accurate it was from tax records.

  23. 2022-02-23
    status Pending 539-char remark
    Show marketing remark (539 chars)

    Looking for a great investment property or flip or home in South City near HWY 55. Walking distance to Carondelet Park, YMCA, and Loughborough Commons shopping. This home is 10 mins from Soulard Market, 15 mins to Downtown St. Louis, and major hospital systems in St. Louis, MO. Great brick home with metal roof, with some TLC you can make this home yours. Kitchen can be moved back to main level or you can have to living areas or in-law quarters or make it a 2 family. Square footage of home may not be accurate it was from tax records.

  24. 2022-02-17
    historical 539-char remark
    Show marketing remark (539 chars)

    Looking for a great investment property or flip or home in South City near HWY 55. Walking distance to Carondelet Park, YMCA, and Loughborough Commons shopping. This home is 10 mins from Soulard Market, 15 mins to Downtown St. Louis, and major hospital systems in St. Louis, MO. Great brick home with metal roof, with some TLC you can make this home yours. Kitchen can be moved back to main level or you can have to living areas or in-law quarters or make it a 2 family. Square footage of home may not be accurate it was from tax records.

  25. 2022-02-16
    status Active 539-char remark
    Show marketing remark (539 chars)

    Looking for a great investment property or flip or home in South City near HWY 55. Walking distance to Carondelet Park, YMCA, and Loughborough Commons shopping. This home is 10 mins from Soulard Market, 15 mins to Downtown St. Louis, and major hospital systems in St. Louis, MO. Great brick home with metal roof, with some TLC you can make this home yours. Kitchen can be moved back to main level or you can have to living areas or in-law quarters or make it a 2 family. Square footage of home may not be accurate it was from tax records.

  26. 2022-02-16
    historical 539-char remark
    Show marketing remark (539 chars)

    Looking for a great investment property or flip or home in South City near HWY 55. Walking distance to Carondelet Park, YMCA, and Loughborough Commons shopping. This home is 10 mins from Soulard Market, 15 mins to Downtown St. Louis, and major hospital systems in St. Louis, MO. Great brick home with metal roof, with some TLC you can make this home yours. Kitchen can be moved back to main level or you can have to living areas or in-law quarters or make it a 2 family. Square footage of home may not be accurate it was from tax records.

  27. 2021-12-11
    price $47,000 539-char remark
    Show marketing remark (539 chars)

    Looking for a great investment property or flip or home in South City near HWY 55. Walking distance to Carondelet Park, YMCA, and Loughborough Commons shopping. This home is 10 mins from Soulard Market, 15 mins to Downtown St. Louis, and major hospital systems in St. Louis, MO. Great brick home with metal roof, with some TLC you can make this home yours. Kitchen can be moved back to main level or you can have to living areas or in-law quarters or make it a 2 family. Square footage of home may not be accurate it was from tax records.

  28. 2021-09-30
    listed $50,000 Active 539-char remark
    Show marketing remark (539 chars)

    Looking for a great investment property or flip or home in South City near HWY 55. Walking distance to Carondelet Park, YMCA, and Loughborough Commons shopping. This home is 10 mins from Soulard Market, 15 mins to Downtown St. Louis, and major hospital systems in St. Louis, MO. Great brick home with metal roof, with some TLC you can make this home yours. Kitchen can be moved back to main level or you can have to living areas or in-law quarters or make it a 2 family. Square footage of home may not be accurate it was from tax records.

  29. 2004-11-17
    soldstatus $37,807
  30. 2003-10-10
    soldstatus $31,900
  31. 2000-02-28
    soldstatus $15,000
  32. 1999-03-18
    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
$556 · $46/mo
Projected year-2 tax
$556 · $46/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 6/10 Major 7 d/yr ≥109°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
$10,782
− Mortgage interest
−$3,081
− Property taxes
−$556
− Insurance
−$275
− Repairs & maintenance
−$863
− Management
−$863
− Depreciation
−$1,600
Taxable income
$3,545
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$851
After-tax cash flow
$3,375/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)
25,913
Household income
$57,762
Rent vs Own
56.1% rent · 43.9% own
Severe rent burden
1495.0

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 44% Black 41% Two or more races 8% Hispanic / Latino 8% Asian 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Lithuanian 2% Romanian 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
90% English-only · Spanish 5% Vietnamese 1% French/Haitian/Cajun 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
▼ -347.51%
Current HPI
171.5963
Rent YoY
▲ 4.89%
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

+266.7% since first listed
19 events — show timeline
  • 2026-02-11 Price Changed $55,000 MARIS as Distributed by MLS Grid
  • 2025-12-08 Relisted MARIS as Distributed by MLS Grid
  • 2025-12-08 Price Changed $65,000 MARIS as Distributed by MLS Grid
  • 2025-12-03 Contingent MARIS as Distributed by MLS Grid
  • 2025-11-07 Price Changed $70,000 MARIS as Distributed by MLS Grid
  • 2025-09-30 Price Changed $75,000 MARIS as Distributed by MLS Grid
  • 2025-08-15 Listed $80,000 MARIS as Distributed by MLS Grid
  • 2022-03-07 Sold (Public Records) $40,000 Public Records
  • 2022-03-03 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2022-02-23 Pending MARIS as Distributed by MLS Grid
  • 2022-02-17 Delisted MARIS as Distributed by MLS Grid
  • 2022-02-16 Relisted MARIS as Distributed by MLS Grid
  • 2022-02-16 Delisted MARIS as Distributed by MLS Grid
  • 2021-12-11 Price Changed $47,000 MARIS as Distributed by MLS Grid
  • 2021-09-30 Listed $50,000 MARIS as Distributed by MLS Grid
  • 2004-11-17 Sold (Public Records) $37,807 Public Records
  • 2003-10-10 Sold (Public Records) $31,900 Public Records
  • 2000-02-28 Sold (Public Records) $15,000 Public Records
  • 1999-03-18 Sold (Public Records) Public Records

Property tax history

+2.8%/yr

Latest (2023): $556 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…