CashFlowRE
Sign in Sign up
3135-3137 Chippewa St Duplex
B- Composite 68.73
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 +28.3/30.0
  • ARV discount +11.5/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • Condition / age +3.8/5.0
  • Rent growth +3.7/5.0
  • Livability +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$224,000

3135-3137 Chippewa St · St. Louis, MO 63118
4 bd · 4.0 ba · 3,808 sqft · MultiFamily · 81 Days on market
Built 1907 Good condition $59/sqft · 9% below area Est $246k · 9% under ↓ 6% since listing

🖨 Deal sheet 📄 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

Welcome to 3135–3137 Chippewa St, a solid investment opportunity in the heart of South St. Louis. This well-located duplex offers strong rental potential with all four units currently occupied. Each unit features spacious layouts, functional floor plans, and great natural light. Conveniently located near major roadways, local shops, and dining, this is a great addition to any investor’s portfolio. Highlights: 4-unit brick building, all units occupied New Roof Two units with updated kitchens Two units with new furnaces New plumbing waste stack on 3137 side New fences and gates Recently tuck pointed Some updated windows New vinyl plank in one unit Four new refrigerators and four new stoves

Key facts

  • New furnaces
  • Updated kitchens
  • New roof

Tags

4 UNIT BRICK BUILDINGNEW ROOFUPDATED KITCHENSNEW FURNACESNEW PLUMBING WASTE STACKNEW FENCES AND GATES

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 $224k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $719 ($9k/yr) — positive. Per door: $360/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $224k).
  • Recommended offer: $211k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% 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; 1 comparable units currently listed for rent nearby; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $2,870/mo this rent would consume 60% of the median local household income ($58k/yr) (locally 1495% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 $63k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts; this cycle's ask has dropped $25k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1907 — 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 $210,560 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 6% 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 1907 — 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. 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.
  8. 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.
  9. 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
1.28%
Cap rate
10.15%
Cash-on-cash
13.76%
DSCR
1.61
GRM
6.5

CMA / ARV

ARV (median comp)
$245,685
List price
$224,000
Delta
-8.83%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3435 Alberta St 0.30mi 4/4.0 3,850 (+1%) 5mo $160,000 $42 80
3526 Minnesota Ave 0.32mi 4/4.0 3,516 (-8%) 1mo $220,000 $63 72
3136 Chippewa St 0.03mi 3/2.0 (-1) 3,922 (+3%) 13mo $249,000 $63 70
3446 Texas Ave Unit 1,2,3,4 0.66mi 4/4.0 3,656 (-4%) 5mo $135,000 $37 58
4015 California Ave 0.44mi 4/4.0 3,500 (-8%) 11mo $235,000 $67 57
3720 Winnebago St 0.56mi 4/4.0 3,340 (-12%) 2mo $280,000 $84 51
4121 Michigan Ave 0.43mi 4/4.0 3,336 (-12%) 14mo $260,000 $78 48
3246-48 Nebraska Ave 0.68mi 5/4.0 (+1) 4,046 (+6%) 8mo $339,000 $84 46
3420 Klocke St 0.50mi 4/4.0 3,344 (-12%) 14mo $225,000 $67 44
4226 Dewey Ave 0.68mi 4/4.0 3,536 (-7%) 15mo $279,900 $79 44
4102 California Ave 0.53mi 5/5.0 (+1) 3,420 (-10%) 9mo $375,000 $110 42
3706 Hydraulic Ave 0.71mi 4/4.0 3,294 (-14%) 14mo $250,000 $76 33

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
6.1%
Equity multiple
1.24×
Total profit
$15,118
Equity at exit
$33,399
10-year hold
IRR
17.1%
Equity multiple
2.53×
Total profit
$96,046
Equity at exit
$19,367

Cash invested: $62,720 (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
13.0×

Monthly cashflow live

Estimated rent
$2,870 high interval (Pro) →
Mortgage (P&I)
$1,175
Tax est. 1.5%
$280 /mo · $3,360/yr
Insurance
$93
HOA
$0
Vacancy / Maint / Mgmt
$603
Net cashflow
$719

Break-even live

Break-even rent $1,960
Max offer price $224,000
Occupancy floor 70%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,870

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
$56,000
Closing costs
$6,720
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2811 Missouri Ave Saint Louis, MO 4.0 2.5 2673 $3,622 $1.36 43d 1 1.32mi

Listing history 27 events

  1. 2026-06-18
    days on market $224,000 Active 81 DOM
  2. 2026-06-17
    days on market $224,000 Active 80 DOM
  3. 2026-06-16
    days on market $224,000 Active 79 DOM
  4. 2026-06-15
    days on market $224,000 Active 78 DOM
  5. 2026-06-13
    days on market $224,000 Active 76 DOM
  6. 2026-06-09
    days on market $224,000 Active 72 DOM
  7. 2026-06-08
    days on market $224,000 Active 71 DOM
  8. 2026-06-08
    days on market $224,000 Active 70 DOM
  9. 2026-06-05
    days on market $224,000 Active 67 DOM
  10. 2026-06-03
    days on market $224,000 Active 66 DOM
  11. 2026-06-02
    days on market $224,000 Active 65 DOM
  12. 2026-06-02
    price $224,000 Active 64 DOM
  13. 2026-06-01
    days on market $234,000 Active 64 DOM
  14. 2026-05-31
    days on market $234,000 Active 63 DOM
  15. 2026-04-25
    price $234,000 715-char remark
    Show marketing remark (715 chars)

    Welcome to 3135–3137 Chippewa St, a solid investment opportunity in the heart of South St. Louis. This well-located duplex offers strong rental potential with all four units currently occupied. Each unit features spacious layouts, functional floor plans, and great natural light. Conveniently located near major roadways, local shops, and dining, this is a great addition to any investor’s portfolio. Highlights: 4-unit brick building, all units occupied New Roof Two units with updated kitchens Two units with new furnaces New plumbing waste stack on 3137 side New fences and gates Recently tuck pointed Some updated windows New vinyl plank in one unit Four new refrigerators and four new stoves

  16. 2026-03-30
    listed $249,000 Active 715-char remark
    Show marketing remark (715 chars)

    Welcome to 3135–3137 Chippewa St, a solid investment opportunity in the heart of South St. Louis. This well-located duplex offers strong rental potential with all four units currently occupied. Each unit features spacious layouts, functional floor plans, and great natural light. Conveniently located near major roadways, local shops, and dining, this is a great addition to any investor’s portfolio. Highlights: 4-unit brick building, all units occupied New Roof Two units with updated kitchens Two units with new furnaces New plumbing waste stack on 3137 side New fences and gates Recently tuck pointed Some updated windows New vinyl plank in one unit Four new refrigerators and four new stoves

  17. 2026-01-30
    historical $625
  18. 2026-01-09
    listed $625
  19. 2025-12-17
    historical $625
  20. 2025-11-04
    listed $625
  21. 2025-09-22
    historical $675
  22. 2025-08-24
    price $675
  23. 2025-08-02
    listed $715
  24. 2025-07-21
    historical $625
  25. 2025-07-16
    listed $625
  26. 2025-07-02
    historical $625
  27. 2025-06-18
    listed $625

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥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
$34,440
− Mortgage interest
−$12,547
− Property taxes
−$3,360
− Insurance
−$1,120
− Repairs & maintenance
−$2,755
− Management
−$2,755
− Depreciation
−$6,516
Taxable income
$5,386
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,293
After-tax cash flow
$7,339/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab

This 4-unit brick building is in good condition with updated kitchens and bathrooms, new roof, and new furnaces. It offers strong rental potential and is ready for investors to move in.

Value-add opportunities

  • Both Paint exterior brick — Enhances curb appeal and can increase both resale and rental value
  • Both Replace ceiling fans with energy-efficient models — Saves on energy costs and improves comfort
  • Both Install smart thermostats in each unit — Reduces energy consumption and can be marketed as energy-efficient

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior brick — Enhances curb appeal and can increase both resale and rental value
  • Both Replace ceiling fans with energy-efficient models — Saves on energy costs and improves comfort
  • Both Install smart thermostats in each unit — Reduces energy consumption and can be marketed as energy-efficient

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

-6.0% since first listed
13 events — show timeline
  • 2026-04-25 Price Changed $234,000 MARIS as Distributed by MLS Grid
  • 2026-03-30 Listed $249,000 MARIS as Distributed by MLS Grid
  • 2026-01-30 Rental Removed $625 MARIS
  • 2026-01-09 Listed for Rent $625 MARIS
  • 2025-12-17 Rental Removed $625 MARIS
  • 2025-11-04 Listed for Rent $625 MARIS
  • 2025-09-22 Rental Removed $675 MARIS
  • 2025-08-24 Price Changed $675 MARIS
  • 2025-08-02 Listed for Rent $715 MARIS
  • 2025-07-21 Rental Removed $625 MARIS
  • 2025-07-16 Listed for Rent $625 MARIS
  • 2025-07-02 Rental Removed $625 MARIS
  • 2025-06-18 Listed for Rent $625 MARIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…