CashFlowRE
Sign in Sign up
4753 Maffitt Ave
D+ Composite 45.08
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Appreciation +3.9/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$15,000

4753 Maffitt Ave · St. Louis, MO 63113
3 bd · 1.0 ba · 1,550 sqft · SingleFamily public records · 172 Days on market
Built 1910 4,020 sqft lot $10/sqft · 73% below area ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

ATTENTION INVESTORS! This is the one - Historic two story brick charmer, great location, close to all St Louis sights, new NGA Campus, shopping, restaurants, highways and all other amenities! Bring this great sized 2 story home back to its beauty. This is an awesome buy for investors or a homeowner occupant with a vision! Great investment opportunity - could be a tear down & build a brand new home or rehab it's current structure and bring it back to life. Tons of brick could also be used to re-sell. STL City has lots of opportunities for investors - this property may qualify for credits/ benefits due to its location. Opportunity Zones are economically-distressed areas where new investments may be eligible for preferential tax treatment. Utilize the large lot and make it cash flow again. Last chance to make a smart investment move this quarter/ end of year. Priced to sell. Could also be purchased with 4762 Labadie Avenue, St Louis, Missouri 63115 as a package deal. CALL NOW!!

Key facts

  • Great location
  • Large lot
  • New nga campus

Tags

HISTORIC TWO STORY BRICKGREAT LOCATIONNEW NGA CAMPUSLARGE LOTINVESTMENT OPPORTUNITY

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 3-bed/1.0-bath single-family listed at $15k.

Deal economics

  • At list price, monthly cash flow is $949 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $15k).
  • Recommended offer: $13k (12.0% below list) — sets the bar for market timing.
  • Cap rate 82.2% 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 D — 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: 58 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-2.1%/yr); year-one equity from $104 of loan paydown is wiped out by about $322 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 (-2.1% appreciation + 3.0% rent growth), your $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 172 days — a 12% lower offer ($13k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 3y 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 1910 — 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 $13,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 172 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 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
8.84%
Cap rate
82.22%
Cash-on-cash
271.16%
DSCR
13.07
GRM
0.9

CMA / ARV

ARV (median comp)
$55,074
List price
$15,000
Delta
-72.76%
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
4743 Maffitt Ave 0.02mi 4/1.5 (+1) 1,550 (0%) 5mo $154,900 $100 88
4725 Maffitt Ave 0.05mi 3/1.5 1,508 (-3%) 9mo $45,000 $30 84
4741 Greer Ave 0.22mi 3/2.0 1,766 (+14%) 0mo $10,000 $6 62
2504 N Euclid Ave N 0.25mi 3/1.0 1,728 (+12%) 8mo $19,900 $12 62
3208 N Taylor Ave 0.51mi 3/1.5 1,500 (-3%) 10mo $24,900 $17 61
5237 Wabada 0.72mi 3/1.0 1,550 (0%) 10mo $20,000 $13 58
5041 Lotus Ave 0.54mi 4/1.5 (+1) 1,500 (-3%) 10mo $30,000 $20 54
3526 Paris Ave 0.67mi 3/2.0 1,624 (+5%) 6mo $25,000 $15 52
4898 Margaretta Ave 0.69mi 2/2.0 (-1) 1,530 (-1%) 11mo $100,000 $65 48
5071 Lotus Ave 0.59mi 3/1.0 1,734 (+12%) 14mo $22,900 $13 41
5069 Lotus Ave 0.59mi 4/1.5 (+1) 1,734 (+12%) 12mo $34,700 $20 36
4472 Natural Bridge Ave 0.65mi 2/1.0 (-1) 1,338 (-14%) 9mo $25,000 $19 34

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-2.14% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
14.95×
Total profit
$58,576
Equity at exit
$2,815
10-year hold
IRR
Equity multiple
31.81×
Total profit
$129,391
Equity at exit
$2,312

Cash invested: $4,200 (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 63113

Home prices YoY
-2.0%
Active inventory
58
Price-to-rent
0.9×

Monthly cashflow live

Estimated rent
$1,326 high interval (Pro) →
Mortgage (P&I)
$79
Tax from tax record
$13 /mo · $159/yr
Insurance
$6
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$949

Break-even live

Break-even rent $124
Max offer price $15,000
Occupancy floor 23%

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
$3,750
Closing costs
$450
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4642 Farlin Ave Unit 1F St. Louis, MO 2.0 1.0 1056 $800 $0.76 43d 1 0.72mi
4040 Shreve Ave Saint Louis, MO 3.0 1.0 1201 $1,250 $1.04 43d 1 0.73mi
5223 Ashland Ave Saint Louis, MO 2.0 1.0 2200 $1,250 $0.57 43d 1 0.74mi
5223 Ashland Ave Unit 2 St. Louis, MO 3.0 1.0 2200 $1,450 $0.66 43d 1 0.74mi
4247 Maffitt Ave St. Louis, MO 3.0 1.5 1700 $1,000 $0.59 4d 1 0.92mi
5333 Patton Ave St. Louis, MO 3.0 1.5 1262 $1,250 $0.99 43d 1 0.94mi
5096 Minerva Ave Unit C St. Louis, MO 3.0 1.0 1800 $1,395 $0.78 43d 1 0.98mi
1320 Academy Ave Unit A St. Louis, MO 2.0 1.0 1600 $1,090 $0.68 43d 1 0.99mi
1420 Union Blvd Unit 2F St. Louis, MO 2.0 1.0 1096 $995 $0.91 43d 1 1.07mi
5345 Wells Ave Unit 2ND St. Louis, MO 3.0 1.0 1127 $1,095 $0.97 23d 1 1.10mi
763 Walton Ave Unit 763 St. Louis, MO 2.0 1.0 1100 $1,100 $1.00 43d 1 1.12mi
4223 Red Bud Ave Unit 1F St. Louis, MO 2.0 1.0 1167 $895 $0.77 43d 1 1.28mi
625 N Euclid Ave St. Louis, MO 2.0 1.0–2.0 984 $3,120 $3.17 1d 16 1.31mi
4400 Delmar Blvd St. Louis, MO 3.0 1.0 1450 $1,600 $1.10 43d 1 1.33mi
4901 Washington Blvd Saint Louis, MO 2.0 2.0 1620 $2,500 $1.54 11d 1 1.34mi
4738 Olive St Saint Louis, MO 2.0 2.0 1413 $1,925 $1.36 23d 1 1.35mi
5130 Kensington Ave Unit 1 St. Louis, MO 3.0 2.0 1200 $1,245 $1.04 23d 1 1.37mi
4500 Olive St Unit D St. Louis, MO 2.0 2.0 1200 $1,725 $1.44 43d 1 1.40mi
4466 Olive St Saint Louis, MO 1.0–2.0 1.0–2.5 1222 $2,495 $2.04 1d 7 1.43mi
401 N Euclid Ave St. Louis, MO 3.0 1.0 1025 $1,875 $1.83 1d 4 1.46mi

Listing history 24 events

  1. 2026-04-27
    status Active 993-char remark
    Show marketing remark (993 chars)

    ATTENTION INVESTORS! This is the one - Historic two story brick charmer, great location, close to all St Louis sights, new NGA Campus, shopping, restaurants, highways and all other amenities! Bring this great sized 2 story home back to its beauty. This is an awesome buy for investors or a homeowner occupant with a vision! Great investment opportunity - could be a tear down & build a brand new home or rehab it's current structure and bring it back to life. Tons of brick could also be used to re-sell. STL City has lots of opportunities for investors - this property may qualify for credits/ benefits due to its location. Opportunity Zones are economically-distressed areas where new investments may be eligible for preferential tax treatment. Utilize the large lot and make it cash flow again. Last chance to make a smart investment move this quarter/ end of year. Priced to sell. Could also be purchased with 4762 Labadie Avenue, St Louis, Missouri 63115 as a package deal. CALL NOW!!

  2. 2026-04-08
    status Active 993-char remark
    Show marketing remark (993 chars)

    ATTENTION INVESTORS! This is the one - Historic two story brick charmer, great location, close to all St Louis sights, new NGA Campus, shopping, restaurants, highways and all other amenities! Bring this great sized 2 story home back to its beauty. This is an awesome buy for investors or a homeowner occupant with a vision! Great investment opportunity - could be a tear down & build a brand new home or rehab it's current structure and bring it back to life. Tons of brick could also be used to re-sell. STL City has lots of opportunities for investors - this property may qualify for credits/ benefits due to its location. Opportunity Zones are economically-distressed areas where new investments may be eligible for preferential tax treatment. Utilize the large lot and make it cash flow again. Last chance to make a smart investment move this quarter/ end of year. Priced to sell. Could also be purchased with 4762 Labadie Avenue, St Louis, Missouri 63115 as a package deal. CALL NOW!!

  3. 2026-03-11
    historical Active Under Contract 993-char remark
    Show marketing remark (993 chars)

    ATTENTION INVESTORS! This is the one - Historic two story brick charmer, great location, close to all St Louis sights, new NGA Campus, shopping, restaurants, highways and all other amenities! Bring this great sized 2 story home back to its beauty. This is an awesome buy for investors or a homeowner occupant with a vision! Great investment opportunity - could be a tear down & build a brand new home or rehab it's current structure and bring it back to life. Tons of brick could also be used to re-sell. STL City has lots of opportunities for investors - this property may qualify for credits/ benefits due to its location. Opportunity Zones are economically-distressed areas where new investments may be eligible for preferential tax treatment. Utilize the large lot and make it cash flow again. Last chance to make a smart investment move this quarter/ end of year. Priced to sell. Could also be purchased with 4762 Labadie Avenue, St Louis, Missouri 63115 as a package deal. CALL NOW!!

  4. 2025-11-11
    listed $15,000 Active 993-char remark
    Show marketing remark (993 chars)

    ATTENTION INVESTORS! This is the one - Historic two story brick charmer, great location, close to all St Louis sights, new NGA Campus, shopping, restaurants, highways and all other amenities! Bring this great sized 2 story home back to its beauty. This is an awesome buy for investors or a homeowner occupant with a vision! Great investment opportunity - could be a tear down & build a brand new home or rehab it's current structure and bring it back to life. Tons of brick could also be used to re-sell. STL City has lots of opportunities for investors - this property may qualify for credits/ benefits due to its location. Opportunity Zones are economically-distressed areas where new investments may be eligible for preferential tax treatment. Utilize the large lot and make it cash flow again. Last chance to make a smart investment move this quarter/ end of year. Priced to sell. Could also be purchased with 4762 Labadie Avenue, St Louis, Missouri 63115 as a package deal. CALL NOW!!

  5. 2025-10-24
    status Active
  6. 2025-10-24
    price $15,000
  7. 2025-10-12
    price $17,000
  8. 2025-09-09
    price $17,900
  9. 2025-04-10
    listed $19,900 Active
  10. 2025-03-09
    historical
  11. 2024-12-12
    status Active
  12. 2024-12-06
    status Pending
  13. 2024-11-20
    listed $20,000 Active
  14. 2024-10-30
    historical
  15. 2024-10-20
    price $24,800
  16. 2024-08-18
    price $24,900
  17. 2024-07-25
    listed $32,000 Active
  18. 2023-09-01
    soldstatus $13,500
  19. 2023-08-25
    soldstatus Closed
  20. 2023-08-08
    status Pending
  21. 2023-07-31
    price $14,500
  22. 2023-05-10
    price $15,500
  23. 2023-03-24
    listed $16,500 Active
  24. 1997-05-09
    soldstatus

ⓘ 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
$159 · $13/mo
Projected year-2 tax
$159 · $13/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 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
$15,908
− Mortgage interest
−$840
− Property taxes
−$159
− Insurance
−$75
− Repairs & maintenance
−$1,273
− Management
−$1,273
− Depreciation
−$436
Taxable income
$11,852
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,844
After-tax cash flow
$8,544/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
City population
283,259
Population (ZIP)
11,610

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 (91%)
Race & ethnicity
Black 91% White 6% Two or more races 2% Hispanic / Latino 1%
Foreign-born
2% · Canada

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
▼ -2.14%
Current HPI
107.1335
Rent YoY
Metro
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

-9.1% since first listed
24 events — show timeline
  • 2026-04-27 Relisted MARIS as Distributed by MLS Grid
  • 2026-04-08 Relisted MARIS as Distributed by MLS Grid
  • 2026-03-11 Contingent MARIS as Distributed by MLS Grid
  • 2025-11-11 Listed $15,000 MARIS as Distributed by MLS Grid
  • 2025-10-24 Relisted MARIS as Distributed by MLS Grid
  • 2025-10-24 Price Changed $15,000 MARIS as Distributed by MLS Grid
  • 2025-10-12 Price Changed $17,000 MARIS as Distributed by MLS Grid
  • 2025-09-09 Price Changed $17,900 MARIS as Distributed by MLS Grid
  • 2025-04-10 Listed $19,900 MARIS as Distributed by MLS Grid
  • 2025-03-09 Delisted MARIS as Distributed by MLS Grid
  • 2024-12-12 Relisted MARIS as Distributed by MLS Grid
  • 2024-12-06 Pending MARIS as Distributed by MLS Grid
  • 2024-11-20 Listed $20,000 MARIS as Distributed by MLS Grid
  • 2024-10-30 Delisted MARIS as Distributed by MLS Grid
  • 2024-10-20 Price Changed $24,800 MARIS as Distributed by MLS Grid
  • 2024-08-18 Price Changed $24,900 MARIS as Distributed by MLS Grid
  • 2024-07-25 Listed $32,000 MARIS as Distributed by MLS Grid
  • 2023-09-01 Sold (Public Records) $13,500 Public Records
  • 2023-08-25 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2023-08-08 Pending MARIS as Distributed by MLS Grid
  • 2023-07-31 Price Changed $14,500 MARIS as Distributed by MLS Grid
  • 2023-05-10 Price Changed $15,500 MARIS as Distributed by MLS Grid
  • 2023-03-24 Listed $16,500 MARIS as Distributed by MLS Grid
  • 1997-05-09 Sold (Public Records) Public Records

Property tax history

-7.5%/yr

Latest (2024): $159 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…