Multi-family
4470 Clarence Ave · St. Louis, MO
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,054 – $1,958
Heat risk 5/10 · Moderate
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- 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?
- Built in 1911 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- IRR
- 0.6%
- Equity multiple
- 1.02×
- Total profit
- $1,113
- Equity at exit
- $24,602
- 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
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
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)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 1 | 1 | $1,788 |
| #1 | 1 | 1 | $894 |
| #2 | 1 | 1 | $894 |
| 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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $165,000 Active 77 DOM
-
2026-06-17days on market $165,000 Active 76 DOM
-
2026-06-16days on market $165,000 Active 75 DOM
-
2026-06-15days on market $165,000 Active 74 DOM
-
2026-06-13days on market $165,000 Active 72 DOM
-
2026-06-09days on market $165,000 Active 68 DOM
-
2026-06-08days on market $165,000 Active 67 DOM
-
2026-06-08days on market $165,000 Active 66 DOM
-
2026-06-05days on market $165,000 Active 63 DOM
-
2026-06-03days on market $165,000 Active 62 DOM
-
2026-06-02days on market $165,000 Active 61 DOM
-
2026-06-01days on market $165,000 Active 60 DOM
-
2026-05-31days on market $165,000 Active 59 DOM
-
2026-04-06historical
-
2026-04-02$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.
-
2023-06-20soldstatus $69,500
-
2017-05-31soldstatus $56,900
-
2017-05-25soldstatus Closed
-
2017-03-13status Pending
-
2017-03-08$59,900 Active
-
2015-12-10soldstatus $24,000
-
2015-12-09soldstatus Closed
-
2015-12-02historical
-
2015-10-15price $29,000
-
2015-07-10$33,000 Active
-
2015-04-17price $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
- 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
- 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 |
|---|---|---|
| Healthcare | 1 | $163B |
|
||
| Insurance | 1 | $21B |
|
||
| Industrial Technology | 1 | $17B |
|
||
| Retail | 1 | $16B |
|
||
| Industrial Distribution | 1 | $10B |
|
||
| Utilities | 1 | $9B |
|
||
Price history
+400.0% since first listed13 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%/yrLatest (2024): $490 · +4.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…