CashFlowRE
Sign in Sign up
5740 Greer Ave
B Composite 71.42
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
  • Appreciation +5.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$70,000

5740 Greer Ave · St. Louis, MO 63120
3 bd · 1.0 ba · 960 sqft · SingleFamily public records · 23 Days on market
Built 1960 3,027 sqft lot

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

Listing remarks

Great investment opportunity with a Section 8 tenant currently in place on a yearly lease, generating $1,400/month in rental income. The lease is expiring soon, and the tenant may vacate prior to closing, offering flexibility for investors or owner-occupants. This property features 3 bedrooms upstairs with a possible additional bedroom in the basement, 1 full bathroom on the main level, and a half bath downstairs. Recent updates include a new kitchen, updated bathroom, and newer AC unit. Additional features include a 1-car garage and extra living/storage space in the basement. Whether you’re looking to expand your rental portfolio or purchase a home with income potential, this propert

Key facts

  • Newer ac unit
  • New kitchen
  • 1 car garage

Tags

NEW KITCHENUPDATED BATHROOMNEWER AC UNITEXTRA LIVING STORAGE SPACE1 CAR GARAGE

Property features AI

Exterior

  • Parking: Has garage
  • Utilities: Public water; Public sewer; Electric service available; Natural gas available; Cable available
  • Home design: Single-family residence; One story
  • Construction: Brick construction
  • Exterior features: Level lot

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom; 1 half bathroom; Additional half bathroom on lower level
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full basement

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 3-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $495 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $69k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.8% 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.
  • Zoned schools: Sigel Elem. Comm. Ed. Ctr. (math 2% / reading 2%, grade F, #1,099 of 1,115 statewide, top 100%, 219 students, 99% FRL); Gateway Middle (math 0% / reading 8%, grade F, #389 of 391 statewide, top 100%, 506 students, 99% FRL); Sumner High (math 2% / reading 2%, grade F, #520 of 521 statewide, top 100%, 264 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: 20 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($35k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $862 of equity ($484 loan paydown + $378 appreciation (0.5% local appreciation)).
  • 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 (0.5% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $50k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • 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 $68,950 (1.5% below list)

Questions for the listing agent

  1. Built in 1960 — 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
1.67%
Cap rate
14.78%
Cash-on-cash
30.30%
DSCR
2.35
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$36,480
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5710 Saint Louis Ave 0.12mi 2/1.0 (-1) 1,000 (+4%) 8mo $25,000 $25 76
34 Blakemore Pl 0.51mi 2/1.0 (-1) 988 (+3%) 2mo $55,000 $56 65
6241 Lorraine Ave 0.71mi 3/1.0 950 (-1%) 4mo $57,900 $61 62
2810 Arlington Ave 0.59mi 2/1.0 (-1) 968 (+1%) 6mo $25,000 $26 61
6206 Lorraine Ave 0.59mi 3/1.0 918 (-4%) 6mo $69,900 $76 60
5658 Maffitt Ave 0.30mi 2/1.0 (-1) 850 (-12%) 4mo $25,000 $29 59
5920 Dressell Ave 0.61mi 2/1.0 (-1) 912 (-5%) 3mo $75,000 $82 56
6219 Dardanella Ave 0.70mi 3/1.0 980 (+2%) 13mo $34,900 $36 53
1636 Belt Ave 0.72mi 2/1.0 (-1) 1,003 (+4%) 9mo $19,900 $20 47
2505 Crescent Ave 0.68mi 3/1.0 850 (-12%) 5mo $100,000 $118 45
1632 Belt Ave 0.72mi 2/1.0 (-1) 1,003 (+4%) 12mo $37,900 $38 44
2917 Abner Pl 0.61mi 3/1.0 1,104 (+15%) 13mo $25,000 $23 36

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

Projected returns pro-forma

0.54% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
31.8%
Equity multiple
2.59×
Total profit
$31,247
Equity at exit
$22,234
10-year hold
IRR
34.7%
Equity multiple
5.03×
Total profit
$78,980
Equity at exit
$28,301

Cash invested: $19,600 (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 63120

Home prices YoY
0.4%
Active inventory
20
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,166 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$30 /mo · $360/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$245
Net cashflow
$495

Break-even live

Break-even rent $540
Max offer price $70,000
Occupancy floor 53%

Sensitivity live

Price -10% $534 -5% $515 +0% $495 +5% $475 +10% $455
Rent -10% $403 -5% $449 +0% $495 +5% $541 +10% $587
Rate -1.0pp $530 -0.5pp $513 base $495 +0.5pp $477 +1.0pp $458

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
$17,500
Closing costs
$2,100
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5662 Maffitt Ave Saint Louis, MO 2.0 1.0 850 $895 $1.05 9d 1 0.31mi
5818 Ferris Ave Saint Louis, MO 3.0 1.0 1014 $1,500 $1.48 46d 1 0.44mi
5824 Ferris Ave Saint Louis, MO 4.0 2.0 1008 $1,500 $1.49 46d 1 0.45mi
5608 Wabada Ave Saint Louis, MO 2.0 1.0 910 $1,300 $1.43 18d 1 0.51mi
3720 Darby St Saint Louis, MO 2.0 1.0 960 $1,123 $1.17 46d 1 0.56mi
2831 Abner Pl Unit 7 St. Louis, MO 2.0 1.0 968 $1,250 $1.29 25d 1 0.66mi
1965 Arlington Ave Saint Louis, MO 3.0 1.0 980 $1,300 $1.33 6d 1 0.72mi
4715 Thrush Ave Unit 24 St. Louis, MO 2.0 1.0 900 $1,350 $1.50 25d 1 1.18mi
1420 Union Blvd Unit 2F St. Louis, MO 2.0 1.0 1096 $995 $0.91 46d 1 1.20mi
4719 Plover Ave Saint Louis, MO 2.0 1.0 744 $995 $1.34 6d 1 1.20mi
1266 Amherst Pl Unit 2nd floor St. Louis, MO 2.0 1.0 1050 $1,000 $0.95 46d 1 1.21mi
5989 Julian Ave Unit 37 St. Louis, MO 2.0 1.0 780 $1,200 $1.54 20d 1 1.21mi
4935 Alcott Ave Saint Louis, MO 3.0 1.0 680 $705 $1.04 18d 1 1.36mi
5203 Page Blvd Unit 5201 1st Floor St. Louis, MO 2.0 1.0 1000 $750 $0.75 16d 1 1.41mi

Listing history 16 events

  1. 2026-06-21
    days on market $70,000 Active 23 DOM
  2. 2026-06-18
    days on market $70,000 Active 20 DOM
  3. 2026-06-17
    days on market $70,000 Active 19 DOM
  4. 2026-06-16
    days on market $70,000 Active 18 DOM
  5. 2026-06-15
    days on market $70,000 Active 17 DOM
  6. 2026-06-13
    days on market $70,000 Active 15 DOM
  7. 2026-06-09
    days on market $70,000 Active 11 DOM
  8. 2026-06-08
    days on market $70,000 Active 10 DOM
  9. 2026-06-07
    days on market $70,000 Active 9 DOM
  10. 2026-06-05
    days on market $70,000 Active 6 DOM
  11. 2026-06-03
    days on market $70,000 Active 5 DOM
  12. 2026-06-02
    days on market $70,000 Active 4 DOM
  13. 2026-06-01
    days on market $70,000 Active 3 DOM
  14. 2026-05-31
    days on market $70,000 Active 2 DOM
  15. 2026-05-29
    listed $70,000 Active
  16. 2003-06-06
    soldstatus $50,000

ⓘ 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
$360 · $30/mo
Projected year-2 tax
$679 · $57/mo
Expected delta
+$319/yr (+$27/mo · 88.5%)

ⓘ 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
$13,992
− Mortgage interest
−$3,921
− Property taxes
−$360
− Insurance
−$350
− Repairs & maintenance
−$1,119
− Management
−$1,119
− Depreciation
−$2,036
Taxable income
$5,086
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,221
After-tax cash flow
$4,718/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)
6,790
Household income
$35,176
Rent vs Own
53.9% rent · 46.1% own
Severe rent burden
555.0

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
Predominantly Black (90%)
Race & ethnicity
Black 90% Two or more races 7% White 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 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
▲ 0.54%
Current HPI
141.8177
Rent YoY
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

+40.0% since first listed
2 events — show timeline
  • 2026-05-29 Listed $70,000 MARIS as Distributed by MLS Grid
  • 2003-06-06 Sold (Public Records) $50,000 Public Records

Property tax history

-1.2%/yr

Latest (2024): $360 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…