CashFlowRE
Sign in Sign up
4470 Clarence Ave Multi-family
C+ Composite 60.9
Why this score? — see what drove the C+ 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 +26.5/30.0
  • DSCR +9.1/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.8/10.0
  • Appreciation +3.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$165,000

4470 Clarence Ave · St. Louis, MO 63115
None bd · 2.0 ba · 2,308 sqft · MultiFamily public records · 77 Days on market
Built 1911 4,168 sqft lot $71/sqft · 216% above area

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Excellant income producing property, 1st floor rented for 950.00 per month with a long term tenant, 2nd floor vacant for now but will be rented shortly for 1175 monthly. Tons of upgrades, excellant to add to your rental portfolio.

Key facts

  • 4,168 sq ft lot
  • Built 1911
  • Listed 77 days

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 ?-bed/2.0-bath multifamily listed at $165k.

Deal economics

  • At list price, monthly cash flow is $438 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Recommended offer: $155k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% 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 C — 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: 97 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $1,789/mo this rent would consume 70% of the median local household income ($31k/yr) (locally 1655% 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 $1k of loan paydown is wiped out by about $5k 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 $46k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 77 days — a 6% lower offer ($155k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y 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.
  • Current owner paid $70k; list at $165k implies a 137% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1911 — 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 $155,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 77 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1911 — 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. 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.
  6. 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.
  7. 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
1.08%
Cap rate
9.48%
Cash-on-cash
11.39%
DSCR
1.51
GRM
7.7

CMA / ARV

ARV (median comp)
$52,273
List price
$165,000
Delta
215.65%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4237 Holly Ave 0.23mi 4/2.0 2,332 (+1%) 7mo $156,900 $67 82
4450 Holly Ave 0.08mi 6/3.0 2,566 (+11%) 3mo $86,000 $34 72
4511 Red Bud Ave 0.19mi 5/3.0 2,388 (+4%) 12mo $220,000 $92 71
4210 Holly Ave 0.28mi 4/2.0 2,528 (+10%) 1mo $37,000 $15 70
4523 Adelaide Ave 0.40mi 8/3.0 2,426 (+5%) 0mo $89,900 $37 69
4627 Moraine Ave 0.24mi 2/2.0 2,640 (+14%) 0mo $85,000 $32 65
4356 College Ave 0.67mi —/— 2,400 (+4%) 4mo $30,000 $13 58
4587 Carter Ave 0.49mi —/— 2,080 (-10%) 8mo $49,900 $24 54
4434 Clarence Ave 0.07mi 6/6.0 2,600 (+13%) 8mo $60,000 $23 52
4132 San Francisco Ave 0.68mi —/— 2,160 (-6%) 8mo $15,000 $7 51
4655 Lee Ave 0.66mi 8/4.0 1,968 (-15%) 6mo $25,000 $13 32

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
0.6%
Equity multiple
1.02×
Total profit
$1,113
Equity at exit
$24,602
10-year hold
IRR
10.2%
Equity multiple
1.79×
Total profit
$36,624
Equity at exit
$14,266

Cash invested: $46,200 (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 63115

Home prices YoY
-2.6%
Active inventory
97
Price-to-rent
15.4×

Monthly cashflow live

Estimated rent
$1,789 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$41 /mo · $490/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$376
Net cashflow
$438

Break-even live

Break-even rent $1,234
Max offer price $165,000
Occupancy floor 70%

Sensitivity live

Price -10% $532 -5% $485 +0% $438 +5% $392 +10% $345
Rent -10% $297 -5% $368 +0% $438 +5% $509 +10% $580
Rate -1.0pp $522 -0.5pp $480 base $438 +0.5pp $396 +1.0pp $352

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

UnitsBedsBathsEst. rent
Total (2 units) $1,789

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
$41,250
Closing costs
$4,950
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4202 Gano Ave Saint Louis, MO 3.0 1.0 1650 $1,168 $0.71 24d 1 0.93mi
4868 Farlin Ave Unit 2 St. Louis, MO 2.0 1.0 2690 $1,100 $0.41 44d 1 1.02mi
4247 Maffitt Ave St. Louis, MO 3.0 1.5 1700 $1,000 $0.59 5d 1 1.25mi
2207 Angelica St Unit 1 St. Louis, MO 2.0 1.0 1734 $1,350 $0.78 44d 1 1.38mi

Listing history 26 events

  1. 2026-06-18
    days on market $165,000 Active 77 DOM
  2. 2026-06-17
    days on market $165,000 Active 76 DOM
  3. 2026-06-16
    days on market $165,000 Active 75 DOM
  4. 2026-06-15
    days on market $165,000 Active 74 DOM
  5. 2026-06-13
    days on market $165,000 Active 72 DOM
  6. 2026-06-09
    days on market $165,000 Active 68 DOM
  7. 2026-06-08
    days on market $165,000 Active 67 DOM
  8. 2026-06-08
    days on market $165,000 Active 66 DOM
  9. 2026-06-05
    days on market $165,000 Active 63 DOM
  10. 2026-06-03
    days on market $165,000 Active 62 DOM
  11. 2026-06-02
    days on market $165,000 Active 61 DOM
  12. 2026-06-01
    days on market $165,000 Active 60 DOM
  13. 2026-05-31
    days on market $165,000 Active 59 DOM
  14. 2026-04-06
    historical
  15. 2026-04-02
    listed $165,000 Active 231-char remark
    Show marketing remark (231 chars)

    Excellant income producing property, 1st floor rented for 950.00 per month with a long term tenant, 2nd floor vacant for now but will be rented shortly for 1175 monthly. Tons of upgrades, excellant to add to your rental portfolio.

  16. 2023-06-20
    soldstatus $69,500
  17. 2017-05-31
    soldstatus $56,900
  18. 2017-05-25
    soldstatus Closed
  19. 2017-03-13
    status Pending
  20. 2017-03-08
    listed $59,900 Active
  21. 2015-12-10
    soldstatus $24,000
  22. 2015-12-09
    soldstatus Closed
  23. 2015-12-02
    historical
  24. 2015-10-15
    price $29,000
  25. 2015-07-10
    listed $33,000 Active
  26. 2015-04-17
    price $33,000

ⓘ 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
$490 · $41/mo
Projected year-2 tax
$1,600 · $133/mo
Expected delta
+$1,110/yr (+$93/mo · 226.6%)

ⓘ 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
$21,468
− Mortgage interest
−$9,243
− Property taxes
−$490
− Insurance
−$825
− Repairs & maintenance
−$1,717
− Management
−$1,717
− Depreciation
−$4,800
Taxable income
$2,676
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$642
After-tax cash flow
$4,619/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)
14,488
Household income
$30,622
Rent vs Own
57.7% rent · 42.3% own
Severe rent burden
1655.0

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 (95%)
Race & ethnicity
Black 95% White 2% Two or more races 2%
Foreign-born
0%

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
▼ -3.42%
Current HPI
127.3403
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

+400.0% since first listed
13 events — show timeline
  • 2026-04-06 Coming Soon MARIS as Distributed by MLS Grid
  • 2026-04-02 Listed $165,000 MARIS as Distributed by MLS Grid
  • 2023-06-20 Sold (Public Records) $69,500 Public Records
  • 2017-05-31 Sold (Public Records) $56,900 Public Records
  • 2017-05-25 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2017-03-13 Pending MARIS as Distributed by MLS Grid
  • 2017-03-08 Listed $59,900 MARIS as Distributed by MLS Grid
  • 2015-12-10 Sold (Public Records) $24,000 Public Records
  • 2015-12-09 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2015-12-02 Delisted MARIS as Distributed by MLS Grid
  • 2015-10-15 Price Changed $29,000 MARIS as Distributed by MLS Grid
  • 2015-07-10 Listed $33,000 MARIS as Distributed by MLS Grid
  • 2015-04-17 Price Changed $33,000 MARIS as Distributed by MLS Grid

Property tax history

+3.2%/yr

Latest (2024): $490 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…