CashFlowRE
Sign in Sign up
3209 Taft Ave 🏷️ Likely Rental
B Composite 74.47
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$125,000

3209 Taft Ave · St. Louis, MO 63111
9 bd · 2.0 ba · 1,870 sqft · MultiFamily public records · 47 Days on market
Built 1909 3,001 sqft lot $67/sqft · 21% below area Est $159k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 3 units. confirmed

Listing remarks MLS

Great investment opportunity or live in one unit! One long term lease and one month to month. The building is in great shape and in a quiet area. Since photos were taken, roof seam sealing, spot tuck pointing, painting, some plumbing and flooring have been redone. Inspections and appraisal from time of purchased 2 years ago are available in supplements.

Key facts

  • Spot tuck pointing
  • Long term lease
  • Roof seam sealing

Tags

INVESTMENT OPPORTUNITYLONG TERM LEASEQUIET AREAROOF SEAM SEALINGSPOT TUCK POINTINGSOME PLUMBING

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 $125,000 price doesn't fit this home's estimated sale value (~$158,954) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3 × 3-bed/?-bath units multifamily listed at $125k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive. Per door: $479/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 20.1% 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 (+3.3%/yr); 125 active listings in the ZIP; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $2,758/mo this rent would consume 70% of the median local household income ($47k/yr) (locally 1364% 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 $864 of loan paydown is wiped out by about $4k 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 $35k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 14y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1909 — 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 $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% 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 1909 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
2.21%
Cap rate
20.08%
Cash-on-cash
49.23%
DSCR
3.19
GRM
3.8

CMA / ARV

ARV (median comp)
$158,954
List price
$125,000
Delta
-21.36%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.27% rent growth · sell at horizon

5-year hold
IRR
47.1%
Equity multiple
3.05×
Total profit
$71,907
Equity at exit
$18,638
10-year hold
IRR
52.9%
Equity multiple
6.24×
Total profit
$183,332
Equity at exit
$10,808

Cash invested: $35,000 (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
11.3×

Monthly cashflow live

Estimated rent
$2,758 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$35 /mo · $426/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$579
Net cashflow
$1,436

Break-even live

Break-even rent $941
Max offer price $125,000
Occupancy floor 43%

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

UnitsBedsBathsEst. rent
Total (3 units) $2,758

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
$31,250
Closing costs
$3,750
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.

Listing history 34 events

  1. 2026-05-07
    status Pending 355-char remark
    Show marketing remark (355 chars)

    Great investment opportunity or live in one unit! One long term lease and one month to month. The building is in great shape and in a quiet area. Since photos were taken, roof seam sealing, spot tuck pointing, painting, some plumbing and flooring have been redone. Inspections and appraisal from time of purchased 2 years ago are available in supplements.

  2. 2026-04-08
    price $125,000 355-char remark
    Show marketing remark (355 chars)

    Great investment opportunity or live in one unit! One long term lease and one month to month. The building is in great shape and in a quiet area. Since photos were taken, roof seam sealing, spot tuck pointing, painting, some plumbing and flooring have been redone. Inspections and appraisal from time of purchased 2 years ago are available in supplements.

  3. 2026-03-21
    listed $130,000 Active 355-char remark
    Show marketing remark (355 chars)

    Great investment opportunity or live in one unit! One long term lease and one month to month. The building is in great shape and in a quiet area. Since photos were taken, roof seam sealing, spot tuck pointing, painting, some plumbing and flooring have been redone. Inspections and appraisal from time of purchased 2 years ago are available in supplements.

  4. 2026-01-27
    price $125,000
  5. 2026-01-05
    price $130,000
  6. 2025-11-25
    listed $137,000 Active
  7. 2024-02-14
    soldstatus $116,900
  8. 2024-02-12
    soldstatus Closed
  9. 2023-12-29
    historical
  10. 2023-10-28
    price $129,900
  11. 2023-09-07
    price $139,900
  12. 2023-07-12
    price $144,000
  13. 2023-06-08
    listed $150,000 Active
  14. 2023-06-07
    historical
  15. 2023-05-24
    historical
  16. 2023-05-12
    listed $150,000 Active
  17. 2023-05-09
    historical
  18. 2019-12-30
    soldstatus Closed
  19. 2019-12-27
    soldstatus $64,000
  20. 2019-10-09
    status Pending
  21. 2019-09-09
    status Active
  22. 2019-09-07
    status Pending
  23. 2019-09-04
    listed $64,900 Active
  24. 2015-10-19
    price $57,900
  25. 2013-04-11
    soldstatus $37,000
  26. 2013-01-18
    soldstatus
  27. 2012-12-14
    listed $29,900
  28. 2012-11-02
    soldstatus
  29. 2004-12-30
    soldstatus $149,900
  30. 2004-02-10
    soldstatus $124,000
  31. 2003-09-03
    soldstatus $50,000
  32. 2001-09-13
    soldstatus
  33. 1998-06-30
    soldstatus
  34. 1998-05-21
    soldstatus $25,000

ⓘ 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
$426 · $35/mo
Projected year-2 tax
$1,212 · $101/mo
Expected delta
+$787/yr (+$66/mo · 184.9%)

ⓘ 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 ≥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
$33,096
− Mortgage interest
−$7,002
− Property taxes
−$426
− Insurance
−$625
− Repairs & maintenance
−$2,648
− Management
−$2,648
− Depreciation
−$3,636
Taxable income
$16,112
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,867
After-tax cash flow
$13,362/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

+400.0% since first listed
34 events — show timeline
  • 2026-05-07 Pending MARIS as Distributed by MLS Grid
  • 2026-04-08 Price Changed $125,000 MARIS as Distributed by MLS Grid
  • 2026-03-21 Listed $130,000 MARIS as Distributed by MLS Grid
  • 2026-01-27 Price Changed $125,000 MARIS as Distributed by MLS Grid
  • 2026-01-05 Price Changed $130,000 MARIS as Distributed by MLS Grid
  • 2025-11-25 Listed $137,000 MARIS as Distributed by MLS Grid
  • 2024-02-14 Sold (Public Records) $116,900 Public Records
  • 2024-02-12 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2023-12-29 Delisted MARIS as Distributed by MLS Grid
  • 2023-10-28 Price Changed $129,900 MARIS as Distributed by MLS Grid
  • 2023-09-07 Price Changed $139,900 MARIS as Distributed by MLS Grid
  • 2023-07-12 Price Changed $144,000 MARIS as Distributed by MLS Grid
  • 2023-06-08 Listed $150,000 MARIS as Distributed by MLS Grid
  • 2023-06-07 Coming Soon MARIS as Distributed by MLS Grid
  • 2023-05-24 Delisted MARIS as Distributed by MLS Grid
  • 2023-05-12 Listed $150,000 MARIS as Distributed by MLS Grid
  • 2023-05-09 Coming Soon MARIS as Distributed by MLS Grid
  • 2019-12-30 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2019-12-27 Sold (Public Records) $64,000 Public Records
  • 2019-10-09 Pending MARIS as Distributed by MLS Grid
  • 2019-09-09 Relisted MARIS as Distributed by MLS Grid
  • 2019-09-07 Pending MARIS as Distributed by MLS Grid
  • 2019-09-04 Listed $64,900 MARIS as Distributed by MLS Grid
  • 2015-10-19 Price Changed $57,900 MARIS as Distributed by MLS Grid
  • 2013-04-11 Sold (Public Records) $37,000 Public Records
  • 2013-01-18 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2012-12-14 Listed $29,900 MARIS as Distributed by MLS Grid
  • 2012-11-02 Sold (Public Records) Public Records
  • 2004-12-30 Sold (Public Records) $149,900 Public Records
  • 2004-02-10 Sold (Public Records) $124,000 Public Records
  • 2003-09-03 Sold (Public Records) $50,000 Public Records
  • 2001-09-13 Sold (Public Records) Public Records
  • 1998-06-30 Sold (Public Records) Public Records
  • 1998-05-21 Sold (Public Records) $25,000 Public Records

Property tax history

+3.1%/yr

Latest (2024): $426 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…