CashFlowRE
Sign in Sign up
7148 Alabama Ave
B- Composite 66.87
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 +26.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.2/10.0
  • 1% rule +6.5/10.0
  • Rent growth +3.3/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$80,000

7148 Alabama Ave · St. Louis, MO 63111
1 bd · 1.0 ba · 768 sqft · SingleFamily public records · 1 Days on market
Built 1911 2,966 sqft lot $104/sqft · 35% below area Est $122k · 35% under ↓ 8% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Affordable, convenient, and full of potential! Charming 1-bedroom, 1-bath home with a full unfinished basement offering future potential. Features a privacy-fenced backyard perfect for relaxing or pets. Conveniently located near the interstate with quick access to shopping and restaurants. City occupancy has already been completed. Great opportunity for a first-time buyer, someone looking to downsize, or an investor wanting to add to their portfolio. Buyers and buyer's agents to verify everything, including but not limited to taxes, measurements, and schools.

Key facts

  • 2,966 sq ft lot
  • Built 1911

Tags

PRIVACY-FENCED BACKYARDFULL UNFINISHED BASEMENTQUICK ACCESS TO SHOPPINGQUICK ACCESS TO RESTAURANTS

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 1-bed/1.0-bath single-family listed at $80k.

Deal economics

  • At list price, monthly cash flow is $218 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($917 rent vs $80k).
  • Cap rate 9.6% 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 (+3.3%/yr); 125 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); 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 $553 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 + 3.3% rent growth), your $22k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1911 — 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 $80,000

Questions for the listing agent

  1. Built in 1911 — 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
1.15%
Cap rate
9.56%
Cash-on-cash
11.67%
DSCR
1.52
GRM
7.3

CMA / ARV

ARV (median comp)
$122,228
List price
$80,000
Delta
-34.55%
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
7320 Eugene Ave 0.46mi 1/1.0 762 (-1%) 2mo $135,000 $177 75
217 W Schirmer St 0.39mi 2/1.0 (+1) 777 (+1%) 10mo $59,900 $77 67
3624 Steins St 0.47mi 2/1.0 (+1) 780 (+2%) 8mo $150,000 $192 64
125 Koeln Ave 0.35mi 2/1.0 (+1) 833 (+8%) 2mo $110,000 $132 63
3749 Roswell Ave 0.57mi 2/1.0 (+1) 768 (0%) 8mo $147,000 $191 62
3638 Koeln Ave 0.46mi 2/1.0 (+1) 805 (+5%) 9mo $140,000 $174 58
925 Iron 0.65mi 2/1.0 (+1) 714 (-7%) 0mo $130,000 $182 52
6608 Idaho Ave 0.42mi 2/1.0 (+1) 858 (+12%) 8mo $44,900 $52 50
7923 Water St 0.64mi 2/1.0 (+1) 688 (-10%) 1mo $99,000 $144 47
6127 Alaska Ave 0.72mi 2/1.0 (+1) 864 (+12%) 0mo $94,900 $110 40
6135 Idaho Ave 0.70mi 2/1.0 (+1) 875 (+14%) 4mo $44,130 $50 36
6209 Idaho Ave 0.65mi 2/2.0 (+1) 865 (+13%) 10mo $149,000 $172 31

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 · 3.27% rent growth · sell at horizon

5-year hold
IRR
1.3%
Equity multiple
1.05×
Total profit
$1,142
Equity at exit
$11,928
10-year hold
IRR
11.2%
Equity multiple
1.89×
Total profit
$19,826
Equity at exit
$6,917

Cash invested: $22,400 (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 63111

Rents YoY
3.3%
Active inventory
125
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$917 high interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$54 /mo · $645/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$193
Net cashflow
$218

Break-even live

Break-even rent $641
Max offer price $80,000
Occupancy floor 71%

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
$20,000
Closing costs
$2,400
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
7320 Vermont Ave Unit 2nd St. Louis, MO 1.0 1.0 710 $750 $1.06 43d 1 0.11mi
7417 Vermont Ave St. Louis, MO 1.0–2.0 1.0–2.0 1144 $997 $0.87 1d 8 0.17mi
7417 Vermont Ave Unit 103 St. Louis, MO 2.0 2.0 1069 $1,500 $1.40 14d 1 0.18mi
7614 Virginia Ave Unit 7614 St. Louis, MO 2.0 1.0 750 $750 $1.00 23d 1 0.33mi
7024 Pennsylvania Ave Unit F St. Louis, MO 2.0 1.0 1081 $930 $0.86 16d 1 0.34mi
125 Koeln Ave Saint Louis, MO 2.0 1.0 833 $1,499 $1.80 43d 1 0.38mi
812 Schirmer St Saint Louis, MO 1.0 1.0 900 $795 $0.88 43d 1 0.40mi
807 W Courtois St Apt B St. Louis, MO 1.0 1.0 600 $735 $1.23 43d 1 0.42mi
813 W Courtois St Apt C St. Louis, MO 2.0 1.0 1000 $895 $0.90 43d 1 0.42mi
807 W Courtois St Apt D St. Louis, MO 2.0 1.0 900 $925 $1.03 43d 1 0.42mi
815 W Courtois St St. Louis, MO 1.0 1.0 900 $795 $0.88 14d 1 0.42mi
6436 Idaho Ave Saint Louis, MO 2.0 1.0 1050 $995 $0.95 43d 1 0.43mi
128 Haven St Unit 2F St. Louis, MO 2.0 1.0 900 $950 $1.06 10d 1 0.46mi
7851 Bandero Dr Saint Louis, MO 1.0–2.0 1.0 800 $1,000 $1.25 12d 1 0.53mi
3601 Holly Hills Blvd Apt 19 St. Louis, MO 2.0 1.0 700 $875 $1.25 3d 1 0.61mi
6327 S Grand Blvd Unit 1E St. Louis, MO 1.0 1.0 650 $799 $1.23 43d 1 0.63mi
8125 Michigan Ave St. Louis, MO 1.0–2.0 1.0–2.0 797 $820 $1.03 14d 1 0.66mi
6118 Vermont Ave Saint Louis, MO 1.0 1.0 759 $1,250 $1.65 14d 1 0.71mi
6118 Vermont Ave Saint Louis, MO 1.0 1.0 759 $1,150 $1.52 43d 1 0.71mi
3637 Bowen St Apt 2E St. Louis, MO 1.0 1.0 785 $1,095 $1.39 19d 1 0.77mi
711 Wilmington Ave Unit NA St. Louis, MO 2.0 1.0 1051 $1,300 $1.24 43d 1 0.80mi
712 Dover Pl Saint Louis, MO 2.0 1.0 1100 $900 $0.82 43d 1 0.84mi
712 Dover Pl Unit 1FL St. Louis, MO 2.0 1.0 1100 $1,000 $0.91 43d 1 0.84mi
6024 Dewey Ave St. Louis, MO 1.0 1.0 950 $1,075 $1.13 43d 1 0.87mi
8511 Idaho Ave Unit 1st Floor St. Louis, MO 1.0 1.0 750 $850 $1.13 12d 1 0.89mi
5507 Louisiana 2nd fl St. Louis, MO 1.0 1.0 705 $795 $1.13 43d 1 0.93mi
5625 S Grand Blvd Unit 5625 St. Louis, MO 1.0 1.0 650 $840 $1.29 23d 1 1.00mi
5625 S Grand Blvd Unit 2D St. Louis, MO 1.0 1.0 650 $840 $1.29 10d 1 1.00mi
3945 Crosby Dr Saint Louis, MO 2.0 1.0 1100 $2,083 $1.89 1d 1 1.00mi
218-220 Bellerive Blvd Unit 218 St. Louis, MO 1.0 1.0 550 $725 $1.32 12d 1 1.00mi
3815 Wilmington Ave Apt 2N St. Louis, MO 2.0 1.0 800 $1,095 $1.37 43d 1 1.01mi
5618 S Grand Blvd Unit 10 St. Louis, MO 1.0 1.0 600 $799 $1.33 43d 1 1.01mi
120 Bellerive Blvd Saint Louis, MO 1.0 1.0 700 $795 $1.14 43d 1 1.03mi
120 Bellerive Blvd Saint Louis, MO 1.0 1.0 795 $745 $0.94 16d 1 1.03mi
112 Bellerive Blvd Saint Louis, MO 1.0 1.0 700 $795 $1.14 43d 1 1.03mi
5707 Dewey Ave Unit 1F St. Louis, MO 2.0 1.0 1000 $1,050 $1.05 14d 1 1.04mi
510 Fassen St Unit 510 St. Louis, MO 1.0 1.0 700 $850 $1.21 14d 1 1.08mi
510 Fassen St Unit 512 St. Louis, MO 1.0 1.0 700 $795 $1.14 14d 1 1.08mi
5416 Alaska Ave Saint Louis, MO 1.0 1.0 940 $750 $0.80 43d 1 1.12mi
5416-5418 Alaska Ave St. Louis, MO 1.0 1.0 940 $750 $0.80 23d 1 1.12mi

Listing history 13 events

  1. 2026-06-17
    days on marketlisting id $80,000 Active 1 DOM
  2. 2026-06-13
    days on market $80,000 Active 99 DOM
  3. 2026-06-09
    days on market $80,000 Active 95 DOM
  4. 2026-06-08
    days on market $80,000 Active 94 DOM
  5. 2026-06-08
    days on market $80,000 Active 93 DOM
  6. 2026-06-05
    pricedays on market $80,000 Active 90 DOM
  7. 2026-06-03
    days on market $89,500 Active 89 DOM
  8. 2026-06-02
    days on market $89,500 Active 88 DOM
  9. 2026-06-01
    days on market $89,500 Active 87 DOM
  10. 2026-05-31
    days on market $89,500 Active 86 DOM
  11. 2026-03-19
    price $89,500 571-char remark
    Show marketing remark (571 chars)

    Affordable, convenient, and full of potential! Charming 1-bedroom, 1-bath home with a full unfinished basement offering future potential. Features a privacy-fenced backyard perfect for relaxing or pets. Conveniently located near the interstate with quick access to shopping and restaurants. City occupancy has already been completed. Great opportunity for a first-time buyer, someone looking to downsize, or an investor wanting to add to their portfolio. Buyers and buyer's agents to verify everything, including but not limited to taxes, measurements, and schools.

  12. 2026-03-06
    listed $97,000 Active 571-char remark
    Show marketing remark (571 chars)

    Affordable, convenient, and full of potential! Charming 1-bedroom, 1-bath home with a full unfinished basement offering future potential. Features a privacy-fenced backyard perfect for relaxing or pets. Conveniently located near the interstate with quick access to shopping and restaurants. City occupancy has already been completed. Great opportunity for a first-time buyer, someone looking to downsize, or an investor wanting to add to their portfolio. Buyers and buyer's agents to verify everything, including but not limited to taxes, measurements, and schools.

  13. 2016-06-13
    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
$645 · $54/mo
Projected year-2 tax
$776 · $65/mo
Expected delta
+$131/yr (+$11/mo · 20.3%)

ⓘ 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 ≥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
$11,003
− Mortgage interest
−$4,481
− Property taxes
−$645
− Insurance
−$400
− Repairs & maintenance
−$880
− Management
−$880
− Depreciation
−$2,327
Taxable income
$1,389
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$333
After-tax cash flow
$2,280/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)
18,851
Household income
$47,039
Rent vs Own
61.6% rent · 38.4% own
Severe rent burden
1364.0

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 0.65)
Race & ethnicity
Black 42% White 41% Two or more races 11% Hispanic / Latino 9% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 3% Slovak 1% Romanian 1%
Foreign-born
7% · Canada, India
Languages at home
90% English-only · Spanish 7% Other Indo-European 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
▼ -92.80%
Current HPI
169.4644
Rent YoY
▲ 3.27%
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

-7.7% since first listed
3 events — show timeline
  • 2026-03-19 Price Changed $89,500 MARIS as Distributed by MLS Grid
  • 2026-03-06 Listed $97,000 MARIS as Distributed by MLS Grid
  • 2016-06-13 Sold (Public Records) Public Records

Property tax history

+3.1%/yr

Latest (2024): $645 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…