CashFlowRE
Sign in Sign up
2214 Mccausland Ave
B Composite 71.29
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 +28.8/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Rent growth +3.4/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$235,000

2214 Mccausland Ave · St. Louis, MO 63143
4 bd · 2.5 ba · 2,244 sqft · SingleFamily public records · 1 Days on market
Built 1913 10,358 sqft lot Est $442k · 47% under

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

Listing remarks

Must-see 4-bedroom, 2-bath home offering plenty of space and desirable features! You'll love the beautiful wood floors, spacious kitchen and dining area, convenient main-floor laundry, and a main-floor bedroom with a full bath. Upstairs, you'll find three additional bedrooms, another full bath, and a versatile bonus room perfect for a home office, playroom, or hobby space. Don't miss your opportunity to make this home yours—schedule your showing today!

Key facts

  • 0.24 acre lot
  • Built 1913

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer; Electric service by Ameren
  • Home design: Single-family residence; Two levels
  • Construction: Fiber cement exterior
  • Exterior features: Back yard

Interior

  • Bedrooms: 4 bedrooms total (1 on the main level, 3 on the upper level)
  • Bathrooms: 2 full bathrooms (1 on the main level, 1 on the upper 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 4-bed/2.5-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $792 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $235k).
  • Cap rate 10.3% 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: Mason Elem. (math 22% / reading 37%, grade F, #813 of 1,115 statewide, top 75%, 389 students, 99% FRL); Roosevelt High (math 2% / reading 8%, grade F, #517 of 521 statewide, top 100%, 460 students, 99% FRL) — zoned schools average 99% FRL vs 80% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.8%/yr); 44 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $3,024/mo this rent would consume 55% of the median local household income ($66k/yr) (locally 195% 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 + 3.8% rent growth), your $66k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts 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 1913 — 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 $235,000

Questions for the listing agent

  1. Built in 1913 — 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
1.29%
Cap rate
10.34%
Cash-on-cash
14.44%
DSCR
1.64
GRM
6.5

CMA / ARV

ARV (on-the-fly)
$442,068
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6718 Glades Ave 0.40mi 3/2.5 (-1) 2,094 (-7%) 5mo $549,900 $263 61
2126 Franz Park Ln 0.20mi 3/2.5 (-1) 1,932 (-14%) 3mo $449,000 $232 60
1733 Del Norte Ave 0.56mi 4/3.0 2,354 (+5%) 5mo $460,000 $195 60
7400 Williams Ave 0.54mi 3/2.5 (-1) 2,339 (+4%) 5mo $510,000 $218 59
1445 Rankin Dr 0.68mi 4/2.0 2,352 (+5%) 1mo $550,000 $234 57
7200 Lanham Ave 0.33mi 3/2.5 (-1) 1,944 (-13%) 1mo $279,900 $144 57
1507 Brock St 0.57mi 3/2.5 (-1) 2,094 (-7%) 2mo $575,000 $275 56
7334 Bruno Ave 0.55mi 3/2.0 (-1) 2,127 (-5%) 4mo $395,000 $186 55
7339 Arlington Dr 0.61mi 4/2.5 2,544 (+13%) 1mo $499,900 $197 49
1420 Rankin Dr 0.67mi 4/2.0 1,968 (-12%) 1mo $369,900 $188 45
6639 Arsenal St 0.70mi 3/2.0 (-1) 1,990 (-11%) 3mo $240,000 $121 39
7309 Esplanade St 0.73mi 3/2.0 (-1) 1,980 (-12%) 2mo $185,000 $93 38

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 · 3.76% rent growth · sell at horizon

5-year hold
IRR
5.7%
Equity multiple
1.22×
Total profit
$14,704
Equity at exit
$35,039
10-year hold
IRR
15.8%
Equity multiple
2.33×
Total profit
$87,561
Equity at exit
$20,319

Cash invested: $65,800 (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 63143

Rents YoY
3.8%
Active inventory
44
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$3,024 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$267 /mo · $3,202/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$635
Net cashflow
$792

Break-even live

Break-even rent $2,022
Max offer price $235,000
Occupancy floor 69%

Sensitivity live

Price -10% $925 -5% $858 +0% $792 +5% $725 +10% $659
Rent -10% $553 -5% $672 +0% $792 +5% $911 +10% $1,031
Rate -1.0pp $910 -0.5pp $851 base $792 +0.5pp $731 +1.0pp $669

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
$58,750
Closing costs
$7,050
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1629 Forest Ave Saint Louis, MO 4.0 3.5 2212 $4,760 $2.15 2d 1 0.35mi
1617 Forest Ave Saint Louis, MO 3.0 2.5 1822 $1,195 $0.66 3d 1 0.38mi
7103 Horner Ave Unit 7 Richmond Heights, MO 3.0 2.5 1816 $2,995 $1.65 2d 1 0.54mi
7380 Marietta Ave Maplewood, MO 3.0 2.0 1800 $1,900 $1.06 4d 1 0.76mi
7403 Commonwealth Ave Saint Louis, MO 3.0 2.0 1444 $2,500 $1.73 2d 1 0.82mi
6114 Columbia Ave Saint Louis, MO 3.0 1.0 1600 $1,850 $1.16 24d 1 0.98mi
6414 Wise Ave Unit 401 St. Louis, MO 3.0 2.0 1850 $2,500 $1.35 44d 1 1.06mi
6020 Juniata St Saint Louis, MO 4.0 2.0 1661 $2,750 $1.66 3d 1 1.26mi
6301 Southwood Ave Unit 3rd floor Clayton, MO 4.0 2.0 1800 $3,500 $1.94 44d 1 1.29mi
2732 59th St Saint Louis, MO 3.0 2.5 2060 $3,999 $1.94 20d 1 1.31mi
6318 S Rosebury Ave Clayton, MO 3.0 2.0 1712 $2,600 $1.52 15d 1 1.33mi
2734 59th St Saint Louis, MO 3.0 2.5 2060 $3,999 $1.94 20d 1 1.33mi
665 S Skinker Blvd Saint Louis, MO 3.0 1.0–2.0 1080 $3,500 $3.24 16d 40 1.38mi
665 S Skinker Blvd Saint Louis, MO 3.0 1.0–2.0 1080 $3,045 $2.82 2d 43 1.38mi
6328 Northwood Ave Unit 2nd floor Clayton, MO 3.0 1.0 1700 $2,950 $1.74 24d 1 1.42mi
6042 Hancock Ave Saint Louis, MO 3.0 1.0 1400 $3,500 $2.50 24d 1 1.45mi
5713 Parc Ridge Way Saint Louis, MO 3.0 2.5 2430 $2,625 $1.08 44d 1 1.49mi

Listing history 2 events

  1. 2026-06-18
    remarks 456-char remark
  2. 2026-06-18
    listed $235,000 Active 1 DOM

ⓘ 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
$3,202 · $267/mo
Projected year-2 tax
$3,202 · $267/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 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
$36,286
− Mortgage interest
−$13,164
− Property taxes
−$3,202
− Insurance
−$1,175
− Repairs & maintenance
−$2,903
− Management
−$2,903
− Depreciation
−$6,836
Taxable income
$6,103
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,465
After-tax cash flow
$8,036/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 County · 888,823 people
City population
283,259
Metro
St. Louis, MO-IL
Population (ZIP)
8,975
Household income
$65,861
Rent vs Own
56.4% rent · 43.6% own
Severe rent burden
195.0

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 White (74%)
Race & ethnicity
White 74% Two or more races 12% Black 8% Hispanic / Latino 4% Asian 3%
Common ancestry
Romanian 4% Slovak 4% Italian 3%
Foreign-born
6% · Canada, China, Vietnam
Languages at home
94% English-only · Spanish 3% Tagalog/Filipino 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
▼ -226.44%
Current HPI
300.6917
Rent YoY
▲ 3.76%
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

+9300.0% since first listed
11 events — show timeline
  • 2026-06-17 Listed $235,000 MARIS as Distributed by MLS Grid
  • 2025-11-15 Rental Removed $2,500 TURBOTENANT
  • 2025-10-15 Listed for Rent $2,500 TURBOTENANT
  • 2025-09-27 Rental Removed $2,500 TURBOTENANT
  • 2025-08-27 Listed for Rent $2,500 TURBOTENANT
  • 2025-08-17 Rental Removed $2,500 TURBOTENANT
  • 2025-07-17 Listed for Rent $2,500 TURBOTENANT
  • 2025-07-12 Rental Removed $2,500 TURBOTENANT
  • 2025-06-10 Listed for Rent $2,500 TURBOTENANT
  • 1998-04-27 Sold (Public Records) Public Records
  • 1998-04-27 Sold (Public Records) Public Records

Property tax history

+7.0%/yr

Latest (2024): $3,202 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…