CashFlowRE
Sign in Sign up
4616 Louisiana Ave
D+ Composite 49.52
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 +16.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.1/10.0
  • 1% rule +3.6/10.0
  • Rent growth +3.3/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$124,900

4616 Louisiana Ave · St. Louis, MO 63111
2 bd · 1.0 ba · 1,350 sqft · SingleFamily public records · 4 Days on market
Built 1909 4,338 sqft lot Est $173k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Here's your chance to own a piece of St. Louis history! This gorgeous home is located in the beautiful Alaska Heights Neighborhood. The home features 2 large bedrooms and a bonus room! Newly renovated main floor bathroom (2017), and a dining / living room combo for all your entertainment needs. You will enjoy the spacious eat-in kitchen, tranquil outdoor patio and all the space you could ever imagine. This well maintained home also features a newer electric panel (2017), Furnace/ AC ( 2015), Tuck pointing and new roof(2014). The only thing missing is your family!

Key facts

  • Private patio
  • Fenced outdoor space
  • Off-street parking

Tags

PRIVATE PATIOFENCED OUTDOOR SPACEOFF-STREET PARKINGCOZY SUNROOM

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Electricity connected (single phase); Natural gas connected
  • Home design: Single-family residence; One story
  • Construction: Brick construction
  • Exterior features: Back yard; City lot

Interior

  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Full walk-out basement; Decorative fireplace

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/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $70 ($835/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $108k (13.5% below list).
  • Recommended offer: $108k (13.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% 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.
  • Zoned schools: Woodward Elem. (math 2% / reading 8%, grade F, #1,072 of 1,115 statewide, top 98%, 239 students, 99% FRL); Roosevelt High (math 2% / reading 8%, grade F, #517 of 521 statewide, top 100%, 460 students, 99% FRL) — zoned schools average 99% FRL vs 80% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.3%/yr); 125 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k 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.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 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 $85k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1909 — 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 $108,009 (13.5% below list)

Questions for the listing agent

  1. Built in 1909 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.86%
Cap rate
6.96%
Cash-on-cash
2.39%
DSCR
1.11
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$172,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4659 Tennessee Ave 0.13mi 2/1.0 1,215 (-10%) 1mo $109,000 $90 76
5011 Alaska Ave 0.31mi 3/1.5 (+1) 1,369 (+1%) 1mo $184,900 $135 76
3139 Mount Pleasant St 0.29mi 3/2.0 (+1) 1,270 (-6%) 1mo $175,000 $138 67
5238 Alabama Ave 0.52mi 3/1.0 (+1) 1,275 (-6%) 4mo $85,000 $67 59
3025 Mount Pleasant St 0.39mi 3/2.0 (+1) 1,462 (+8%) 0mo $130,000 $89 59
5015 Gerritt Ave 0.73mi 2/1.0 1,293 (-4%) 1mo $165,000 $128 58
4636 S Compton Ave 0.30mi 3/2.0 (+1) 1,502 (+11%) 2mo $180,000 $120 56
3628 Neosho St 0.22mi 3/2.0 (+1) 1,158 (-14%) 1mo $189,900 $164 56
4609 S 38th St 0.44mi 3/2.0 (+1) 1,224 (-9%) 3mo $125,000 $102 52
4921 S Compton Ave 0.44mi 3/2.0 (+1) 1,210 (-10%) 4mo $224,900 $186 50
4412 Pennsylvania Ave 0.46mi 2/2.0 1,150 (-15%) 4mo $165,000 $143 46
4471 S Spring Ave 0.51mi 3/2.0 (+1) 1,152 (-15%) 1mo $135,000 $117 42

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 · 3.27% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.56×
Total profit
$-15,547
Equity at exit
$18,623
10-year hold
IRR
-2.8%
Equity multiple
0.81×
Total profit
$-6,752
Equity at exit
$10,799

Cash invested: $34,972 (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 63111

Rents YoY
3.3%
Active inventory
125
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$1,080 high interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$77 /mo · $920/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$227
Net cashflow
$70

Break-even live

Break-even rent $992
Max offer price $124,900
Occupancy floor 89%

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
$31,225
Closing costs
$3,747
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4637 Louisiana Ave Saint Louis, MO 2.0 1.0 1104 $1,175 $1.06 12d 1 0.07mi
4657 Idaho Ave Unit 4659 St. Louis, MO 2.0 2.0 1668 $1,295 $0.78 23d 1 0.12mi
4542 Virginia Ave Unit 1F St. Louis, MO 1.0 1.0 935 $700 $0.75 23d 1 0.14mi
4716 Louisiana Ave Unit 2F St. Louis, MO 2.0 1.0 1200 $995 $0.83 43d 1 0.19mi
4684 S Grand Blvd Saint Louis, MO 1.0 1.0 1000 $800 $0.80 10d 1 0.21mi
4401 Tennessee Ave Unit A St. Louis, MO 1.0 1.0 1100 $995 $0.90 4d 1 0.21mi
4416 S Grand Blvd Saint Louis, MO 3.0 1.0 963 $1,550 $1.61 23d 1 0.21mi
3230 Pulaski St Unit 3232B St. Louis, MO 1.0 1.0 892 $885 $0.99 4d 1 0.22mi
4617 S Compton Ave Saint Louis, MO 1.0 1.0 987 $795 $0.81 3d 1 0.24mi
4722 S Grand Blvd Unit 2N St. Louis, MO 1.0 1.0 925 $750 $0.81 14d 1 0.26mi
3324 Liberty St Saint Louis, MO 2.0 1.0 1100 $950 $0.86 16d 1 0.26mi
3635 Marceline Ter Unit 2ND St. Louis, MO 3.0 1.0 1250 $1,275 $1.02 43d 1 0.27mi
5028 Louisiana Ave Saint Louis, MO 2.0 1.0 1200 $1,100 $0.92 43d 1 0.35mi
3243 Delor St Unit 3243 St. Louis, MO 3.0 1.0 1100 $1,250 $1.14 22d 1 0.35mi
4217 S Grand Blvd Unit 1 St. Louis, MO 3.0 1.0 1250 $1,400 $1.12 4d 1 0.37mi
4513 Pennsylvania Ave Unit 4515 1F St. Louis, MO 1.0 1.0 1000 $875 $0.88 43d 1 0.39mi
3659 Delor St Unit 3659-1F St. Louis, MO 2.0 1.5 900 $1,115 $1.24 43d 1 0.40mi
3661 Delor St Unit 3661-1F St. Louis, MO 2.0 1.5 900 $1,225 $1.36 43d 1 0.40mi
3661 Delor St Unit 3661-2F St. Louis, MO 2.0 1.5 900 $1,115 $1.24 43d 1 0.40mi
3707a Delor St Unit 3707-2F St. Louis, MO 2.0 1.5 900 $1,115 $1.24 43d 1 0.41mi
3709 Delor St Unit 3709-1F St. Louis, MO 2.0 1.5 900 $1,225 $1.36 43d 1 0.42mi
4450 Pennsylvania Ave Saint Louis, MO 3.0 1.0 1500 $1,100 $0.73 4d 1 0.42mi
3711 Delor St Unit 3711-1F St. Louis, MO 2.0 1.5 900 $1,225 $1.36 23d 1 0.42mi
3705 Delor St Unit 3705-1F St. Louis, MO 2.0 1.5 900 $1,225 $1.36 43d 1 0.43mi
3719 Delor St Unit 3719-1F St. Louis, MO 2.0 1.5 900 $1,115 $1.24 43d 1 0.44mi
3723 Delor St Unit 3723-1F St. Louis, MO 2.0 1.5 900 $1,225 $1.36 43d 1 0.44mi
3647 Delor St Unit 3647-1F St. Louis, MO 2.0 1.5 900 $1,115 $1.24 43d 1 0.45mi
3717 Delor St Unit 37172-F St. Louis, MO 2.0 1.5 900 $1,115 $1.24 23d 1 0.45mi
3729 Delor St Unit 37292-F St. Louis, MO 2.0 1.5 900 $1,115 $1.24 23d 1 0.45mi
4234 Dewey Ave Saint Louis, MO 1.0 1.0 884 $745 $0.84 43d 1 0.46mi
3637 Meramec St Saint Louis, MO 3.0 1.5 1632 $1,925 $1.18 17d 1 0.46mi
3737 Delor St Unit 3737-1F St. Louis, MO 2.0 1.5 900 $1,115 $1.24 23d 1 0.46mi
3737 Delor St Unit 3737-2F St. Louis, MO 2.0 1.5 900 $1,115 $1.24 43d 1 0.46mi
4455 S 38th St Saint Louis, MO 3.0 1.0 1000 $1,000 $1.00 23d 1 0.47mi
3761 Delor St St. Louis, MO 2.0 1.5 900 $1,285 $1.43 1d 2 0.48mi
3765 Delor St Unit 37651-F St. Louis, MO 2.0 1.5 900 $1,225 $1.36 23d 1 0.49mi
4528 Nebraska Ave Unit 305 St. Louis, MO 2.0 2.0 950 $1,345 $1.42 23d 1 0.49mi
4145 S Compton Ave Saint Louis, MO 3.0 2.0 1656 $1,520 $0.92 43d 1 0.49mi
5102 Wicklow Pl Saint Louis, MO 2.0 1.5 928 $1,350 $1.45 23d 1 0.52mi
4222 S 38th St Unit 4222 St. Louis, MO 3.0 2.0 1836 $1,400 $0.76 20d 1 0.52mi

Listing history 6 events

  1. 2026-05-14
    status Pending
  2. 2026-05-10
    listed $124,900 Active
  3. 2018-08-31
    soldstatus $84,900
  4. 2018-08-28
    soldstatus Closed 570-char remark
    Show marketing remark (570 chars)

    Here's your chance to own a piece of St. Louis history! This gorgeous home is located in the beautiful Alaska Heights Neighborhood. The home features 2 large bedrooms and a bonus room! Newly renovated main floor bathroom (2017), and a dining / living room combo for all your entertainment needs. You will enjoy the spacious eat-in kitchen, tranquil outdoor patio and all the space you could ever imagine. This well maintained home also features a newer electric panel (2017), Furnace/ AC ( 2015), Tuck pointing and new roof(2014). The only thing missing is your family!

  5. 2018-07-19
    status Pending 570-char remark
    Show marketing remark (570 chars)

    Here's your chance to own a piece of St. Louis history! This gorgeous home is located in the beautiful Alaska Heights Neighborhood. The home features 2 large bedrooms and a bonus room! Newly renovated main floor bathroom (2017), and a dining / living room combo for all your entertainment needs. You will enjoy the spacious eat-in kitchen, tranquil outdoor patio and all the space you could ever imagine. This well maintained home also features a newer electric panel (2017), Furnace/ AC ( 2015), Tuck pointing and new roof(2014). The only thing missing is your family!

  6. 2018-06-11
    listed $84,900 Active 570-char remark
    Show marketing remark (570 chars)

    Here's your chance to own a piece of St. Louis history! This gorgeous home is located in the beautiful Alaska Heights Neighborhood. The home features 2 large bedrooms and a bonus room! Newly renovated main floor bathroom (2017), and a dining / living room combo for all your entertainment needs. You will enjoy the spacious eat-in kitchen, tranquil outdoor patio and all the space you could ever imagine. This well maintained home also features a newer electric panel (2017), Furnace/ AC ( 2015), Tuck pointing and new roof(2014). The only thing missing is your family!

ⓘ 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
$920 · $77/mo
Projected year-2 tax
$1,212 · $101/mo
Expected delta
+$291/yr (+$24/mo · 31.6%)

ⓘ 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
$12,961
− Mortgage interest
−$6,996
− Property taxes
−$920
− Insurance
−$624
− Repairs & maintenance
−$1,037
− Management
−$1,037
− Depreciation
−$3,633
Taxable loss
−$1,287
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$309
After-tax cash flow
$1,144/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)
18,851
Household income
$47,039
Rent vs Own
61.6% rent · 38.4% own
Severe rent burden
1364.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
Black 42% White 41% Two or more races 11% Hispanic / Latino 9% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 3% Slovak 1% Romanian 1%
Foreign-born
7% · Canada, India
Languages at home
90% English-only · Spanish 7% Other Indo-European 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
▼ -92.80%
Current HPI
169.4644
Rent YoY
▲ 3.27%
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

+47.1% since first listed
6 events — show timeline
  • 2026-05-14 Pending MARIS as Distributed by MLS Grid
  • 2026-05-10 Listed $124,900 MARIS as Distributed by MLS Grid
  • 2018-08-31 Sold (Public Records) $84,900 Public Records
  • 2018-08-28 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2018-07-19 Pending MARIS as Distributed by MLS Grid
  • 2018-06-11 Listed $84,900 MARIS as Distributed by MLS Grid

Property tax history

+2.5%/yr

Latest (2024): $920 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…