CashFlowRE
Sign in Sign up
4410 Marcus Ave
B- Composite 68.71
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
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • ARV discount +7.5/15.0
  • 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

$67,000

4410 Marcus Ave · St. Louis, MO 63115
2 bd · 1.5 ba · 816 sqft · SingleFamily public records · 102 Days on market
Built 1954 $82/sqft · 64% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

DON'T LET THE OUTSIDE FOOL YOU! This ALL-BRICK BEAUTY would be great to live in or an investment property. This beauty has 2 bedrooms, spacious, beautiful wood flooring, cozy kitchens, a bath, and a full basement. The spacious rear yard has and still has plenty of room for the kids to play. Minutes from downtown, Fox Theater, grocery store, highways, the soon-to-come NGA, parks, and more. Make your appointment today! This GEM Won't Last Long!!

Key facts

  • Spacious rear yard
  • All brick
  • Near highways

Tags

ALL BRICKSPACIOUS REAR YARDFULL BASEMENTMINUTES FROM DOWNTOWNNEAR GROCERY STORENEAR HIGHWAYS

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 2-bed/1.5-bath single-family listed at $67k.

Deal economics

  • At list price, monthly cash flow is $342 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($956 rent vs $67k).
  • Recommended offer: $61k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.4% 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.
  • Market conditions: 97 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 47% 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).
  • This rent runs 37% of the median local income ($31k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $463 of loan paydown is wiped out by about $2k 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 $19k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 102 days — a 9% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y 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 $28k; list at $67k implies a 144% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — 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 $60,970 (9.0% below list)

Questions for the listing agent

  1. It's been on market 102 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — 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 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
1.43%
Cap rate
12.41%
Cash-on-cash
21.86%
DSCR
1.97
GRM
5.8

CMA / ARV

ARV (median comp)
$40,795
List price
$67,000
Delta
64.24%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4475 N Taylor Ave 0.32mi 2/1.0 848 (+4%) 2mo $80,000 $94 74
4885 Anderson Ave 0.33mi 3/1.0 (+1) 809 (-1%) 10mo $89,000 $110 68
4547 Bessie Ave 0.20mi 2/1.0 906 (+11%) 4mo $39,500 $44 68
4330 Penrose St 0.60mi 2/1.0 800 (-2%) 1mo $15,000 $19 66
4556 Carter Ave 0.15mi 2/1.0 936 (+15%) 3mo $67,500 $72 64
4607 Lee Ave 0.31mi 3/1.5 (+1) 912 (+12%) 4mo $25,000 $27 58
4551 Lexington Ave 0.74mi 2/1.0 812 (-0%) 10mo $15,000 $18 54
4509 Penrose St 0.27mi 2/1.0 898 (+10%) 18mo $87,000 $97 54
4873 Bessie 0.34mi 3/1.0 (+1) 782 (-4%) 22mo $109,900 $141 52
4946 Margaretta Ave 0.66mi 2/1.0 828 (+2%) 20mo $70,000 $85 49
4866 Carter Ave 0.27mi 2/1.0 924 (+13%) 18mo $42,000 $45 48
3619 Cora Ave 0.70mi 2/1.0 910 (+12%) 20mo $39,500 $43 29

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
14.5%
Equity multiple
1.58×
Total profit
$10,897
Equity at exit
$9,990
10-year hold
IRR
23.2%
Equity multiple
3.00×
Total profit
$37,455
Equity at exit
$5,793

Cash invested: $18,760 (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
5.8×

Monthly cashflow live

Estimated rent
$956 high interval (Pro) →
Mortgage (P&I)
$351
Tax from tax record
$34 /mo · $410/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$201
Net cashflow
$342

Break-even live

Break-even rent $523
Max offer price $67,000
Occupancy floor 59%

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
$16,750
Closing costs
$2,010
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4847 Calvin Ave Saint Louis, MO 3.0 2.0 1000 $1,473 $1.47 2d 1 0.26mi
4493 Bessie Ave Saint Louis, MO 3.0 1.0 880 $1,250 $1.42 43d 1 0.27mi
4460 Bircher Blvd Saint Louis, MO 1.0 1.0 1100 $725 $0.66 10d 1 0.28mi
4497 Lee Ave Saint Louis, MO 3.0 2.0 1012 $1,000 $0.99 16d 1 0.33mi
4642 Farlin Ave Unit 1F St. Louis, MO 2.0 1.0 1056 $800 $0.76 43d 1 0.43mi
4919 Thekla Ave Saint Louis, MO 2.0 1.0 931 $700 $0.75 43d 1 0.44mi
4732 W Florissant Ave Unit 2nd St. Louis, MO 1.0 1.0 600 $650 $1.08 43d 1 0.50mi
4426 Holly Ave Unit B St. Louis, MO 2.0 1.0 1000 $1,100 $1.10 14d 1 0.59mi
4908 W Florissant Ave Apt A St. Louis, MO 1.0 1.0 750 $695 $0.93 43d 1 0.60mi
4301 E Warne Ave St. Louis, MO 1.0 1.0 550 $525 $0.95 43d 1 1.11mi
4935 Alcott Ave Saint Louis, MO 3.0 1.0 680 $705 $1.04 16d 1 1.14mi
4627 Maffitt Ave Saint Louis, MO 2.0 1.0 704 $795 $1.13 43d 1 1.16mi
3819 Kossuth Ave Saint Louis, MO 1.0 1.5 816 $725 $0.89 23d 1 1.37mi
4715 Thrush Ave Unit 24 St. Louis, MO 2.0 1.0 900 $1,350 $1.50 23d 1 1.43mi
4719 Plover Ave Saint Louis, MO 2.0 1.0 744 $995 $1.34 4d 1 1.49mi

Listing history 10 events

  1. 2026-02-17
    listed $67,000 Active 447-char remark
    Show marketing remark (447 chars)

    DON'T LET THE OUTSIDE FOOL YOU! This ALL-BRICK BEAUTY would be great to live in or an investment property. This beauty has 2 bedrooms, spacious, beautiful wood flooring, cozy kitchens, a bath, and a full basement. The spacious rear yard has and still has plenty of room for the kids to play. Minutes from downtown, Fox Theater, grocery store, highways, the soon-to-come NGA, parks, and more. Make your appointment today! This GEM Won't Last Long!!

  2. 2024-10-31
    historical
  3. 2024-08-02
    price $60,000
  4. 2024-07-02
    listed $70,000 Active
  5. 2018-05-02
    soldstatus $27,500
  6. 2018-04-27
    soldstatus Closed
  7. 2018-04-25
    status Pending
  8. 2018-03-19
    historical Contingent (No Kickout)
  9. 2018-02-27
    listed $29,900 Active
  10. 2003-08-14
    soldstatus $65,000

ⓘ 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
$410 · $34/mo
Projected year-2 tax
$650 · $54/mo
Expected delta
+$240/yr (+$20/mo · 58.6%)

ⓘ 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
$11,472
− Mortgage interest
−$3,753
− Property taxes
−$410
− Insurance
−$335
− Repairs & maintenance
−$918
− Management
−$918
− Depreciation
−$1,949
Taxable income
$3,189
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$765
After-tax cash flow
$3,336/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

+3.1% since first listed
10 events — show timeline
  • 2026-02-17 Listed $67,000 MARIS as Distributed by MLS Grid
  • 2024-10-31 Delisted MARIS as Distributed by MLS Grid
  • 2024-08-02 Price Changed $60,000 MARIS as Distributed by MLS Grid
  • 2024-07-02 Listed $70,000 MARIS as Distributed by MLS Grid
  • 2018-05-02 Sold (Public Records) $27,500 Public Records
  • 2018-04-27 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2018-04-25 Pending MARIS as Distributed by MLS Grid
  • 2018-03-19 Contingent MARIS as Distributed by MLS Grid
  • 2018-02-27 Listed $29,900 MARIS as Distributed by MLS Grid
  • 2003-08-14 Sold (Public Records) $65,000 Public Records

Property tax history

-1.6%/yr

Latest (2024): $410 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…