CashFlowRE
Sign in Sign up
5027 Chippewa St Fourplex
B- Composite 69.43
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
  • ARV discount +10.6/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • Rent growth +3.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$389,900

5027 Chippewa St · St. Louis, MO 63109
12 bd · 4.0 ba · 4,138 sqft · MultiFamily public records · 72 Days on market
Built 1926 4,917 sqft lot $94/sqft · 7% below area Est $419k · 7% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

This fully occupied 4-family is the perfect opportunity to start or expand your investment portfolio! Ideally located in the heart of South City’s Northampton neighborhood, you’ll love the easy access to public transportation, shopping, and local favorites like Golden Hoosier, Bud’s Pizza, Piper’s Coffee, and Uncle Bill’s...YUM! This stately brick 4-plex features consistent, functional layouts across all units, each offering a spacious living room, formal dining room, kitchen, full bath, and private bedroom. Tenants also enjoy outdoor space with a rear deck for every unit, plus charming front balconies for the two upper units. Additional highlights include a 2-car detached garage (currently rented for $100/month) and an extra parking pad for added convenience. Current rents are $900, $850, $825, and $800, providing solid income from day one. One unit is month-to-month, while the remaining three are secured with long-term leases—offering both stability and flexibility for future upside. Don’t miss this turnkey investment in one of South City’s most desirable neighborhoods!

Key facts

  • Front balconies
  • Extra parking pad
  • Rear deck

Tags

NORTHAMPTON NEIGHBORHOODPUBLIC TRANSPORTATIONREAR DECKFRONT BALCONIESDETACHED GARAGEEXTRA PARKING PAD

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 × 3-bed/1.0-bath units multifamily listed at $390k.

Deal economics

  • At list price, monthly cash flow is $2k ($23k/yr) — positive. Per door: $482/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $390k).
  • Recommended offer: $367k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.2% 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 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.
  • Market conditions: Rents rising (+4.0%/yr); 152 active listings in the ZIP; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $5,524/mo this rent would consume 95% of the median local household income ($70k/yr) (locally 922% 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 $3k of loan paydown is wiped out by about $12k 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 + 4.0% rent growth), your $109k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($367k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y 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 1926 — 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 $366,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. 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
1.42%
Cap rate
12.22%
Cash-on-cash
21.17%
DSCR
1.94
GRM
5.9

CMA / ARV

ARV (median comp)
$418,914
List price
$389,900
Delta
-6.93%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.98% rent growth · sell at horizon

5-year hold
IRR
14.7%
Equity multiple
1.59×
Total profit
$64,920
Equity at exit
$58,135
10-year hold
IRR
24.1%
Equity multiple
3.17×
Total profit
$237,215
Equity at exit
$33,711

Cash invested: $109,172 (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 63109

Rents YoY
4.0%
Active inventory
152
Price-to-rent
23.5×

Monthly cashflow live

Estimated rent
$5,524 high interval (Pro) →
Mortgage (P&I)
$2,045
Tax from tax record
$231 /mo · $2,769/yr
Insurance
$162
HOA
$0
Vacancy / Maint / Mgmt
$1,160
Net cashflow
$1,926

Break-even live

Break-even rent $3,086
Max offer price $389,900
Occupancy floor 60%

Sensitivity live

Price -10% $2,147 -5% $2,036 +0% $1,926 +5% $1,816 +10% $1,705
Rent -10% $1,490 -5% $1,708 +0% $1,926 +5% $2,144 +10% $2,363
Rate -1.0pp $2,122 -0.5pp $2,025 base $1,926 +0.5pp $1,825 +1.0pp $1,722

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

UnitsBedsBathsEst. rent
Total (4 units) $5,524

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
$97,475
Closing costs
$11,697
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.

Listing history 21 events

  1. 2026-06-18
    days on market $389,900 Active 72 DOM
  2. 2026-06-17
    days on market $389,900 Active 71 DOM
  3. 2026-06-16
    days on market $389,900 Active 70 DOM
  4. 2026-06-15
    days on market $389,900 Active 69 DOM
  5. 2026-06-13
    days on market $389,900 Active 67 DOM
  6. 2026-06-09
    days on market $389,900 Active 63 DOM
  7. 2026-06-08
    days on market $389,900 Active 62 DOM
  8. 2026-06-08
    days on market $389,900 Active 61 DOM
  9. 2026-06-05
    pricedays on market $389,900 Active 58 DOM
  10. 2026-06-03
    days on market $395,000 Active 57 DOM
  11. 2026-06-02
    days on market $395,000 Active 56 DOM
  12. 2026-06-01
    days on market $395,000 Active 55 DOM
  13. 2026-05-31
    days on market $395,000 Active 54 DOM
  14. 2026-04-07
    listed $395,000 Active 1136-char remark
    Show marketing remark (1136 chars)

    This fully occupied 4-family is the perfect opportunity to start or expand your investment portfolio! Ideally located in the heart of South City’s Northampton neighborhood, you’ll love the easy access to public transportation, shopping, and local favorites like Golden Hoosier, Bud’s Pizza, Piper’s Coffee, and Uncle Bill’s...YUM! This stately brick 4-plex features consistent, functional layouts across all units, each offering a spacious living room, formal dining room, kitchen, full bath, and private bedroom. Tenants also enjoy outdoor space with a rear deck for every unit, plus charming front balconies for the two upper units. Additional highlights include a 2-car detached garage (currently rented for $100/month) and an extra parking pad for added convenience. Current rents are $900, $850, $825, and $800, providing solid income from day one. One unit is month-to-month, while the remaining three are secured with long-term leases—offering both stability and flexibility for future upside. Don’t miss this turnkey investment in one of South City’s most desirable neighborhoods!

  15. 2023-11-04
    historical $795
  16. 2023-10-28
    listed $795
  17. 2019-09-23
    soldstatus Closed 692-char remark
    Show marketing remark (692 chars)

    This Northampton four-family would make a welcome addition to any landlord's real estate portfolio; also ideal for the smart owner occupant who wants a solid investment while basically having their living expenses completely offset by the rental income. At over 1100 square feet each, these spacious apartments all have two (!!) private bedrooms (a rare find in these parts), eat-in kitchens as well as formal dining rooms & decks off the back. Two car garage could be rented for additional monthly income + there's a two car parking pad, too. One apartment is vacant for showing purposes; others to be shown with accepted contract. Terrific investment in an even more terrific community!

  18. 2019-07-28
    status Pending 692-char remark
    Show marketing remark (692 chars)

    This Northampton four-family would make a welcome addition to any landlord's real estate portfolio; also ideal for the smart owner occupant who wants a solid investment while basically having their living expenses completely offset by the rental income. At over 1100 square feet each, these spacious apartments all have two (!!) private bedrooms (a rare find in these parts), eat-in kitchens as well as formal dining rooms & decks off the back. Two car garage could be rented for additional monthly income + there's a two car parking pad, too. One apartment is vacant for showing purposes; others to be shown with accepted contract. Terrific investment in an even more terrific community!

  19. 2019-07-25
    listed $220,000 Active 692-char remark
    Show marketing remark (692 chars)

    This Northampton four-family would make a welcome addition to any landlord's real estate portfolio; also ideal for the smart owner occupant who wants a solid investment while basically having their living expenses completely offset by the rental income. At over 1100 square feet each, these spacious apartments all have two (!!) private bedrooms (a rare find in these parts), eat-in kitchens as well as formal dining rooms & decks off the back. Two car garage could be rented for additional monthly income + there's a two car parking pad, too. One apartment is vacant for showing purposes; others to be shown with accepted contract. Terrific investment in an even more terrific community!

  20. 2003-06-24
    soldstatus
  21. 1997-08-18
    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
$2,769 · $231/mo
Projected year-2 tax
$3,782 · $315/mo
Expected delta
+$1,013/yr (+$84/mo · 36.6%)

ⓘ 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 ≥108°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
$66,288
− Mortgage interest
−$21,840
− Property taxes
−$2,769
− Insurance
−$1,950
− Repairs & maintenance
−$5,303
− Management
−$5,303
− Depreciation
−$11,343
Taxable income
$17,781
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,267
After-tax cash flow
$18,846/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)
25,236
Household income
$69,938
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
922.0

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 (87%)
Race & ethnicity
White 87% Black 6% Two or more races 3% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Other Indo-European 2% Spanish 1% Russian/Polish/Slavic 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
▼ -215.58%
Current HPI
250.5412
Rent YoY
▲ 3.98%
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

+79.5% since first listed
8 events — show timeline
  • 2026-04-07 Listed $395,000 MARIS as Distributed by MLS Grid
  • 2023-11-04 Rental Removed $795 APPFOLIO
  • 2023-10-28 Listed for Rent $795 APPFOLIO
  • 2019-09-23 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2019-07-28 Pending MARIS as Distributed by MLS Grid
  • 2019-07-25 Listed $220,000 MARIS as Distributed by MLS Grid
  • 2003-06-24 Sold (Public Records) Public Records
  • 1997-08-18 Sold (Public Records) Public Records

Property tax history

+5.5%/yr

Latest (2024): $2,769 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…