CashFlowRE
Sign in Sign up
1615 Veronica Ave
B- Composite 66.15
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 +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$60,000

1615 Veronica Ave · St. Louis, MO 63147
4 bd · 1.0 ba · 1,248 sqft · SingleFamily public records · 5 Days on market
Built 1950 5,501 sqft lot $48/sqft · 51% below area

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

Listing remarks

Charming 1.5-story brick Tudor with stone trim offering timeless character and endless potential! This 4-bedroom, 1.5-bath home features an inviting entry foyer, 2 fireplaces, some hardwood floors, spacious rooms, and loads of original charm throughout. Additional highlights include an enclosed back porch, walk-up lower level, and a detached 1-car garage. Perfect opportunity for an investor or buyer ready to restore this classic beauty to its former glory. Home is being sold as-is; seller will make no repairs or provide inspections.

Key facts

  • 5,501 sq ft lot
  • Garage
  • Built 1950

Property features AI

Finance

  • Other: Estimated living area 1248 (source: public records); Lot dimensions roughly 137 x 40 with 40' frontage
  • Financial info: Lease not considered; Seller may consider concessions

Exterior

  • Parking: Driveway; 1-car garage
  • Utilities: Public water; Public sewer; Electric service (Ameren); Electricity connected; Natural gas connected; Sewer connected
  • Home design: Single-family residence; Residential property; One and one-half levels; Fixer condition
  • Construction: Brick, stone, and wood siding construction
  • Exterior features: Front porch; Rear porch; Lot near public transit; No fencing noted

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: 4 bedrooms total; 2 main-level bedrooms; 2 upper-level bedrooms
  • Flooring: Carpet; Wood; Other flooring
  • Bathrooms: 1 full bathroom; 1 half bathroom; Lower-level half bath; Main-level full bath
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Living room; Dining room; Basement with walk-up access; Basement bathroom; 2 fireplaces (living room and 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 4-bed/1.0-bath single-family listed at $60k.

Deal economics

  • At list price, monthly cash flow is $698 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Cap rate 20.3% 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: Earl Nance Sr. Elem. (math 2% / reading 2%, grade F, #1,099 of 1,115 statewide, top 100%, 321 students, 99% FRL); Vashon High (math 2% / reading 2%, grade F, #520 of 521 statewide, top 100%, 568 students, 100% FRL) — zoned schools average 99% FRL vs 80% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 57 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 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 + 3.0% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1950 — 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 $60,000

Questions for the listing agent

  1. Built in 1950 — 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
2.29%
Cap rate
20.26%
Cash-on-cash
49.87%
DSCR
3.22
GRM
3.6

CMA / ARV

ARV (median comp)
$121,830
List price
$60,000
Delta
-50.75%
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
1615 Veronica Ave 0.00mi 4/1.5 1,248 (0%) 0mo $60,000 $48 98
8578 Drury Ln 0.27mi 4/2.0 1,234 (-1%) 4mo $83,900 $68 78
8554 Drury Ln 0.31mi 3/1.5 (-1) 1,196 (-4%) 1mo $159,900 $134 71
8635 Partridge Ave 0.33mi 4/2.0 1,170 (-6%) 2mo $109,000 $93 68
8725 Goodfellow Blvd 0.38mi 4/2.0 1,168 (-6%) 0mo $174,900 $150 67
1810 Switzer Ave 0.40mi 4/1.5 1,159 (-7%) 4mo $15,000 $13 64
8464 Edna St 0.49mi 3/2.5 (-1) 1,296 (+4%) 1mo $95,000 $73 59
1112 Hornsby Ave 0.41mi 3/2.0 (-1) 1,348 (+8%) 1mo $140,000 $104 58
8528 Riverview Blvd 0.42mi 4/1.0 1,100 (-12%) 4mo $126,500 $115 57
8622 Partridge Ave 0.36mi 4/2.0 1,075 (-14%) 1mo $149,900 $139 55
5730 Park Ln 0.74mi 4/1.0 1,174 (-6%) 1mo $105,000 $89 54
5828 Pamplin Ave 0.71mi 4/2.5 1,075 (-14%) 1mo $190,000 $177 37

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
47.6%
Equity multiple
3.07×
Total profit
$34,749
Equity at exit
$8,946
10-year hold
IRR
53.2%
Equity multiple
6.21×
Total profit
$87,535
Equity at exit
$5,188

Cash invested: $16,800 (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 63147

Home prices YoY
-31.4%
Active inventory
57
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,375 high interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$48 /mo · $579/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$289
Net cashflow
$698

Break-even live

Break-even rent $491
Max offer price $60,000
Occupancy floor 44%

Sensitivity live

Price -10% $732 -5% $715 +0% $698 +5% $681 +10% $664
Rent -10% $590 -5% $644 +0% $698 +5% $752 +10% $807
Rate -1.0pp $728 -0.5pp $713 base $698 +0.5pp $683 +1.0pp $667

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
$15,000
Closing costs
$1,800
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8548 Drury Ln Saint Louis, MO 3.0 2.0 1107 $1,420 $1.28 45d 1 0.33mi
2056 Coleridge Dr Saint Louis, MO 3.0 1.0 949 $1,195 $1.26 24d 1 0.42mi
5932 Floy Ave Saint Louis, MO 3.0 1.0 1080 $1,373 $1.27 21d 1 0.59mi
2022 McLaran Ave Saint Louis, MO 3.0 2.0 1181 $1,593 $1.35 15d 1 0.62mi
8527 Dianthus Ln Saint Louis, MO 3.0 1.0 976 $1,295 $1.33 45d 1 0.69mi
5730 Park Ln Saint Louis, MO 4.0 1.0 1174 $1,600 $1.36 21d 1 0.73mi
1225 Newark Dr Saint Louis, MO 3.0 2.0 944 $1,400 $1.48 4d 1 0.91mi
5574 Era Ave Saint Louis, MO 3.0 1.0 850 $1,400 $1.65 13d 1 0.93mi
5612 Hodiamont Ave Saint Louis, MO 3.0 1.5 1200 $1,150 $0.96 11d 1 1.05mi
2415 Shirley Ave Saint Louis, MO 3.0 1.0 990 $1,450 $1.46 24d 1 1.07mi
7 Lamar Dr Saint Louis, MO 3.0 1.0 894 $1,200 $1.34 19d 1 1.10mi
5515 Wilborn Dr Saint Louis, MO 3.0 1.0 1248 $1,400 $1.12 45d 1 1.11mi
2427 Switzer Ave Saint Louis, MO 3.0 1.0 1008 $1,300 $1.29 45d 1 1.12mi
5637 Jennings Station Rd Saint Louis, MO 3.0 1.0 1116 $895 $0.80 45d 1 1.14mi
6024 Lucille Ave Saint Louis, MO 5.0 1.0 1152 $1,500 $1.30 15d 1 1.15mi
2527 Switzer Ave Saint Louis, MO 3.0 1.0 888 $1,135 $1.28 17d 1 1.23mi
7205 Calvin Ave Saint Louis, MO 3.0 1.0 832 $750 $0.90 45d 1 1.26mi
7120 Greenhaven Dr Saint Louis, MO 3.0 2.0 1131 $1,050 $0.93 24d 1 1.28mi
2546 Main St Saint Louis, MO 4.0 1.0 984 $1,269 $1.29 45d 1 1.29mi
5936 Theodore Ave Saint Louis, MO 3.0 2.0 1008 $1,350 $1.34 45d 1 1.33mi
5361 Wilborn Dr Saint Louis, MO 3.0 1.0 900 $1,420 $1.58 19d 1 1.39mi
2623 Avie Dr Saint Louis, MO 3.0 2.0 921 $1,350 $1.47 45d 1 1.47mi
5347 Janet Ave Saint Louis, MO 4.0 1.0 893 $1,350 $1.51 17d 1 1.48mi

Listing history 3 events

  1. 2026-05-18
    status Pending 538-char remark
  2. 2026-05-14
    listed $60,000 Active 538-char remark
  3. 2026-05-12
    historical $60,000 538-char remark

ⓘ 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
$579 · $48/mo
Projected year-2 tax
$582 · $48/mo
Expected delta
+$3/yr ($0/mo · 0.6%)

ⓘ 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 5 unhealthy d/yr today · 6 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
$16,497
− Mortgage interest
−$3,361
− Property taxes
−$579
− Insurance
−$300
− Repairs & maintenance
−$1,320
− Management
−$1,320
− Depreciation
−$1,745
Taxable income
$7,872
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,889
After-tax cash flow
$6,489/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)
8,173
Household income
$41,182
Rent vs Own
42.0% rent · 58.0% own
Severe rent burden
418.0

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 (92%)
Race & ethnicity
Black 92% White 5% Two or more races 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 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
▼ -38.51%
Current HPI
84.224
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

+0.0% since first listed
4 events — show timeline
  • 2026-06-05 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2026-05-18 Pending MARIS as Distributed by MLS Grid
  • 2026-05-14 Listed $60,000 MARIS as Distributed by MLS Grid
  • 2026-05-12 Coming Soon $60,000 MARIS as Distributed by MLS Grid

Property tax history

-5.0%/yr

Latest (2022): $579 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…