CashFlowRE
Sign in Sign up
6033 Cates Ave
B- Composite 66.75
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 +3.1/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$100,000

6033 Cates Ave · St. Louis, MO 63112
4 bd · 3.5 ba · 1,700 sqft · SingleFamily public records · 12 Days on market
Built 1894 7,849 sqft lot

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

Listing remarks

High-Potential Investor Special – 4BR/3BA Short Sale Opportunity! Calling all investors, flippers, and savvy buyers! Here is your chance to secure a massive 4-bedroom, 3-bathroom footprint with incredible equity potential. This spacious home offers the perfect canvas for a complete transformation or a high-yielding addition to your rental portfolio. Property Highlights: • Generous Layout: 4 bedrooms and 3 bathrooms provide excellent resale value or maximum rental income. • Blank Canvas: Bring your contractor, your vision, and your toolbox—this home is priced to reflect its need for TLC. • True Investor Special: Being sold AS-IS. Please note: This is a short sale p

Key facts

  • 7,849 sq ft lot
  • Built 1894
  • Listed 12 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Electric service: Ameren
  • Home design: Single family residence; Residential property; Two-and-a-half levels; Above-grade finished area approximately 2,125
  • Construction: Other construction materials
  • Exterior features: Back yard

Interior

  • Bedrooms: Four bedrooms (all on upper level)
  • Bathrooms: Three full bathrooms; One half bathroom (main level)
  • Heating & cooling: Other heating; Central air conditioning
  • Interior features: Has basement; Fireplace (1) with other/unspecified features

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/3.5-bath single-family listed at $100k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Cap rate 20.4% 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: Hamilton Elem. Community Ed. (math 2% / reading 8%, grade F, #1,072 of 1,115 statewide, top 98%, 253 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: Rents rising (+2.4%/yr); 121 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $2,378/mo this rent would consume 63% of the median local household income ($46k/yr) (locally 1457% 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 $691 of loan paydown is wiped out by about $3k 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 + 2.4% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1894 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $100,000

Questions for the listing agent

  1. Built in 1894 — 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
2.38%
Cap rate
20.39%
Cash-on-cash
50.33%
DSCR
3.24
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$360,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
938 Catalpa St 0.15mi 4/2.0 1,820 (+7%) 4mo $199,900 $110 72
5968 Degiverville Ave 0.32mi 3/1.0 (-1) 1,684 (-1%) 8mo $120,000 $71 61
5944 DE Giverville Ave 0.37mi 3/2.5 (-1) 1,748 (+3%) 9mo $369,900 $212 61
6059 Mcpherson Ave 0.50mi 3/2.5 (-1) 1,760 (+4%) 3mo $449,900 $256 59
6144 Washington Blvd 0.38mi 3/1.5 (-1) 1,644 (-3%) 8mo $349,000 $212 57
6158 Washington Blvd 0.40mi 3/2.5 (-1) 1,804 (+6%) 7mo $350,000 $194 56
6142 Westminster Pl 0.44mi 5/3.5 (+1) 1,922 (+13%) 8mo $490,000 $255 46
5853 Clemens Ave 0.31mi 3/3.0 (-1) 1,948 (+15%) 10mo $299,900 $154 46
5875 Enright Ave 0.32mi 3/2.5 (-1) 1,456 (-14%) 13mo $319,000 $219 42
6634 Chamberlain Ave 0.73mi 4/2.0 1,516 (-11%) 4mo $249,000 $164 38
6170 Mcpherson Ave 0.57mi 3/1.5 (-1) 1,920 (+13%) 2mo $439,000 $229 37
6512 Etzel Ave 0.72mi 4/1.5 1,448 (-15%) 4mo $59,900 $41 30

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 · 2.39% rent growth · sell at horizon

5-year hold
IRR
47.4%
Equity multiple
3.04×
Total profit
$57,189
Equity at exit
$14,910
10-year hold
IRR
52.8%
Equity multiple
6.01×
Total profit
$140,415
Equity at exit
$8,646

Cash invested: $28,000 (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 63112

Rents YoY
2.4%
Active inventory
121
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$2,378 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$138 /mo · $1,659/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$499
Net cashflow
$1,174

Break-even live

Break-even rent $892
Max offer price $100,000
Occupancy floor 46%

Sensitivity live

Price -10% $1,231 -5% $1,203 +0% $1,174 +5% $1,146 +10% $1,118
Rent -10% $987 -5% $1,080 +0% $1,174 +5% $1,268 +10% $1,362
Rate -1.0pp $1,225 -0.5pp $1,200 base $1,174 +0.5pp $1,149 +1.0pp $1,122

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
$25,000
Closing costs
$3,000
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1019 N Skinker Pkwy St. Louis, MO 1.0–3.0 1.0–3.0 1137 $2,795 $2.46 2d 9 0.24mi
6105 Delmar Blvd Saint Louis, MO 1.0–3.0 1.0–3.0 931 $2,610 $2.80 5d 1 0.28mi
6274 Cates Ave Saint Louis, MO 3.0 2.0 1400 $2,295 $1.64 44d 1 0.40mi
6261 Clemens Ave Saint Louis, MO 3.0 1.0 1200 $1,700 $1.42 44d 1 0.41mi
5804 Cates Ave Unit 2 St. Louis, MO 3.0 1.0 1500 $1,500 $1.00 5d 1 0.41mi
6017 Kingsbury Ave Unit 2f St. Louis, MO 4.0 1.0 1500 $3,250 $2.17 18d 1 0.45mi
6009 Kingsbury Ave Saint Louis, MO 3.0 1.0 1368 $2,000 $1.46 5d 1 0.45mi
6017 Kingsbury Ave Unit 1F St. Louis, MO 3.0 1.0 1600 $2,700 $1.69 18d 1 0.46mi
6409 Enright Ave University City, MO 3.0 1.5 1320 $2,420 $1.83 2d 2 0.54mi
716 Westgate Ave Unit 3 University City, MO 3.0 2.0 1500 $2,995 $2.00 44d 1 0.56mi
5920 McPherson Ave Unit 1st Floor St. Louis, MO 3.0 1.0 1300 $2,550 $1.96 44d 1 0.57mi
5861 Nina Pl Apt 2W St. Louis, MO 3.0 1.0 1400 $1,750 $1.25 44d 1 0.57mi
5861 Nina Pl Unit 3W St. Louis, MO 3.0 1.0 1550 $1,750 $1.13 18d 1 0.57mi
6023 Waterman Blvd Saint Louis, MO 4.0 1.5 1200 $3,800 $3.17 44d 1 0.58mi
5783 McPherson Ave Unit 2FL St. Louis, MO 3.0 2.0 1320 $2,550 $1.93 8d 1 0.61mi
6186 Waterman Blvd Saint Louis, MO 3.0 1.5 1100 $3,000 $2.73 4d 1 0.66mi
6650 Delmar Blvd Saint Louis, MO 3.0 1.0–3.0 760 $2,095 $2.76 2d 1 0.77mi
321 Belt Ave St. Louis, MO 3.0 2.0 1549 $2,300 $1.48 5d 1 1.10mi
5510 Pershing Ave Saint Louis, MO 3.0 1.0–2.0 827 $3,247 $3.92 3d 20 1.12mi
5394 Pershing Ave Saint Louis, MO 3.0 2.0 1500 $2,595 $1.73 44d 1 1.16mi
6913 Etzel Ave Unit 1496954P University City, MO 3.0 2.0 1399 $5,767 $4.12 8d 1 1.24mi
5760 Theodosia Ave Saint Louis, MO 3.0 1.5 1702 $1,420 $0.83 24d 1 1.25mi
7045 Pershing Ave Saint Louis, MO 4.0 1.5 2080 $3,900 $1.88 2d 1 1.31mi
275 Union Blvd St. Louis, MO 3.0 1.0–3.0 1317 $4,686 $3.56 3d 58 1.33mi
5345 Wells Ave Unit 2ND St. Louis, MO 3.0 1.0 1127 $1,095 $0.97 24d 1 1.37mi
6936 Melrose Ave Saint Louis, MO 4.0 2.0 1396 $1,858 $1.33 24d 1 1.37mi
5130 Kensington Ave Unit 1 St. Louis, MO 3.0 2.0 1200 $1,245 $1.04 24d 1 1.44mi
7045 Plymouth Ave Saint Louis, MO 3.0 2.0 1532 $1,745 $1.14 13d 1 1.48mi

Listing history 8 events

  1. 2026-06-15
    statusdays on market $100,000 Pending 12 DOM
  2. 2026-06-13
    pricedays on market $100,000 Active 11 DOM
  3. 2026-06-09
    days on market $125,000 Active 7 DOM
  4. 2026-06-08
    days on market $125,000 Active 6 DOM
  5. 2026-06-07
    days on market $125,000 Active 5 DOM
  6. 2026-06-05
    days on market $125,000 Active 2 DOM
  7. 2026-06-02
    remarks 672-char remark
  8. 2026-06-02
    listed $125,000 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
$1,659 · $138/mo
Projected year-2 tax
$1,659 · $138/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 · 20 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
$28,538
− Mortgage interest
−$5,602
− Property taxes
−$1,659
− Insurance
−$500
− Repairs & maintenance
−$2,283
− Management
−$2,283
− Depreciation
−$2,909
Taxable income
$13,302
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,193
After-tax cash flow
$10,901/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)
17,985
Household income
$45,542
Rent vs Own
64.1% rent · 35.9% own
Severe rent burden
1457.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 24% Asian 6% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Lithuanian 1% Scotch-Irish 1% Romanian 1%
Foreign-born
9% · China, South Korea, Canada
Languages at home
88% English-only · Spanish 3% Chinese 2% Korean 2%

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
▼ -158.94%
Current HPI
115.1863
Rent YoY
▲ 2.39%
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

1 event — show timeline
  • 2026-06-02 Listed $125,000 MARIS as Distributed by MLS Grid

Property tax history

+0.7%/yr

Latest (2024): $1,659 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…