CashFlowRE
Sign in Sign up
3745 Primm St
C Composite 57.98
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 +21.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.8/10.0
  • 1% rule +5.5/10.0
  • 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

$139,900

3745 Primm St · St. Louis, MO 63123
3 bd · 1.0 ba · 845 sqft · SingleFamily public records · 86 Days on market
Built 1954 5,998 sqft lot $166/sqft · 18% below area Est $170k · 18% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your charming oasis in the heart of Saint Louis, MO! This delightful single-story home offers 1,165 square feet of comfort and convenience. With three spacious bedrooms and a beautifully updated bathroom, this residence is perfect for families or those seeking a cozy retreat. Step inside to discover an inviting open concept living space brimming with natural light. The kitchen features modern appliances and ample storage, leading seamlessly into the dining area - ideal for entertaining guests or enjoying family dinners. Outside, you’ll find a meticulously maintained fenced-in yard that promises privacy and safety, providing plenty of room for hosting summer barbecues. The storage shed is perfect for keeping your outdoor equipment organized. The one-car covered carport ensures protection from the elements year-round and adds extra convenience as you come home after a long day. Located in a friendly neighborhood close to parks, schools, shopping centers, and local dining options, this property combines suburban tranquility with city accessibility. Don't miss out on making this warm and welcoming house your new home – a true gem in sought-after Saint Louis! Schedule your private tour today.

Key facts

  • Close to parks
  • Modern appliances
  • Storage shed

Tags

OPEN CONCEPT LIVING SPACEMODERN APPLIANCESFENCED IN YARDSTORAGE SHEDONE CAR COVERED CARPORTCLOSE TO PARKS

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 3-bed/1.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $204 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Recommended offer: $132k (6.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% 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 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: Rents rising (+3.0%/yr); 186 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $967 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

  • It's been on market 86 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 12y ago; this cycle's ask has dropped $25k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $92k; list at $140k implies a 51% 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 $131,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 86 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 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
1.05%
Cap rate
8.04%
Cash-on-cash
6.25%
DSCR
1.28
GRM
7.9

CMA / ARV

ARV (median comp)
$170,259
List price
$139,900
Delta
-17.83%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7827 Clymer Dr 0.28mi 2/2.0 (-1) 816 (-3%) 1mo $215,000 $263 72
7124 Marwinette Ave 0.48mi 2/1.5 (-1) 816 (-3%) 0mo $199,000 $244 65
7121 Leona St 0.56mi 2/1.0 (-1) 864 (+2%) 0mo $200,000 $231 65
8277 Morganford Rd 0.73mi 3/1.0 840 (-1%) 3mo $214,900 $256 62
7821 Parkwood Dr 0.67mi 2/1.0 (-1) 839 (-1%) 1mo $239,000 $285 62
7417 Ray Ave 0.50mi 3/1.0 940 (+11%) 1mo $158,000 $168 57
4312 Steins St 0.67mi 2/1.0 (-1) 864 (+2%) 4mo $204,500 $237 57
424 Tiffany Dr 0.60mi 2/1.0 (-1) 912 (+8%) 3mo $219,900 $241 51
3627 Blow St 0.61mi 2/1.0 (-1) 912 (+8%) 4mo $183,000 $201 50
8626 Shoss Ave 0.65mi 2/1.0 (-1) 912 (+8%) 3mo $95,000 $104 49
7113 Coronado Ave 0.49mi 2/2.0 (-1) 950 (+12%) 3mo $205,500 $216 45
3651 Blow St 0.58mi 2/2.0 (-1) 936 (+11%) 2mo $185,000 $198 44

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 · 3.01% rent growth · sell at horizon

5-year hold
IRR
-6.6%
Equity multiple
0.75×
Total profit
$-9,648
Equity at exit
$20,860
10-year hold
IRR
3.0%
Equity multiple
1.22×
Total profit
$8,457
Equity at exit
$12,096

Cash invested: $39,172 (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 63123

Rents YoY
3.0%
Active inventory
186
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,473 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$168 /mo · $2,012/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$309
Net cashflow
$204

Break-even live

Break-even rent $1,215
Max offer price $139,900
Occupancy floor 81%

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
$34,975
Closing costs
$4,197
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3945 Crosby Dr Saint Louis, MO 2.0 1.0 1100 $2,083 $1.89 1d 1 0.20mi
7851 Bandero Dr Saint Louis, MO 1.0–2.0 1.0 800 $1,100 $1.38 12d 1 0.36mi
7109 Eugene Ave Saint Louis, MO 3.0 2.0 1029 $1,495 $1.45 2d 1 0.53mi
7113 Leona St Saint Louis, MO 3.0 1.0 864 $1,765 $2.04 43d 1 0.58mi
7428 Morganford Rd Saint Louis, MO 2.0 1.0 969 $1,500 $1.55 43d 1 0.60mi
7417 Vermont Ave Unit 103 St. Louis, MO 2.0 2.0 1069 $1,500 $1.40 14d 1 0.72mi
807 W Courtois St Apt D St. Louis, MO 2.0 1.0 900 $925 $1.03 43d 1 0.73mi
813 W Courtois St Apt C St. Louis, MO 2.0 1.0 1000 $895 $0.90 43d 1 0.73mi
7417 Vermont Ave St. Louis, MO 1.0–2.0 1.0–2.0 1144 $1,600 $1.40 1d 8 0.74mi
7614 Virginia Ave Unit 7614 St. Louis, MO 2.0 1.0 750 $750 $1.00 23d 1 0.77mi
8125 Michigan Ave St. Louis, MO 1.0–2.0 1.0–2.0 797 $1,150 $1.44 14d 1 0.79mi
125 Koeln Ave Saint Louis, MO 2.0 1.0 833 $1,499 $1.80 43d 1 1.00mi
6725 Wanda Ave Saint Louis, MO 2.0 1.0 700 $1,100 $1.57 43d 1 1.00mi
3601 Holly Hills Blvd Apt 19 St. Louis, MO 2.0 1.0 700 $875 $1.25 3d 1 1.03mi
207 Waller Ave Saint Louis, MO 2.0 1.0 900 $1,075 $1.19 23d 1 1.03mi
304 Bayless Ave Saint Louis, MO 3.0 1.0 1104 $1,950 $1.77 1d 1 1.09mi
709 Dammert Ave Unit Labs St. Louis, MO 2.0 1.5 800 $1,100 $1.38 43d 1 1.10mi
6436 Idaho Ave Saint Louis, MO 2.0 1.0 1050 $995 $0.95 43d 1 1.12mi
7024 Pennsylvania Ave Unit F St. Louis, MO 2.0 1.0 1081 $930 $0.86 16d 1 1.13mi
6135 Newport Ave Saint Louis, MO 2.0 1.0 960 $1,976 $2.06 1d 1 1.17mi
4831 Oldenburg Ave Affton, MO 2.0 1.0 775 $1,110 $1.43 12d 1 1.21mi
4916 Robert Ave Unit 4918-A St. Louis, MO 2.0 1.0 850 $1,200 $1.41 3d 1 1.23mi
3815 Wilmington Ave Apt 2N St. Louis, MO 2.0 1.0 800 $1,095 $1.37 43d 1 1.26mi
128 Haven St Unit 2F St. Louis, MO 2.0 1.0 900 $950 $1.06 10d 1 1.28mi
4933 Loughborough Ave Saint Louis, MO 2.0 1.0 945 $1,550 $1.64 2d 1 1.30mi
5707 Dewey Ave Unit 1F St. Louis, MO 2.0 1.0 1000 $1,050 $1.05 14d 1 1.37mi
6445 S Kingshighway Blvd Saint Louis, MO 2.0 1.0 972 $1,600 $1.65 43d 1 1.41mi
711 Wilmington Ave Unit NA St. Louis, MO 2.0 1.0 1051 $1,300 $1.24 43d 1 1.44mi
712 Dover Pl Unit 1FL St. Louis, MO 2.0 1.0 1100 $1,000 $0.91 43d 1 1.47mi
712 Dover Pl Saint Louis, MO 2.0 1.0 1100 $900 $0.82 43d 1 1.47mi

Listing history 25 events

  1. 2026-06-18
    days on market $139,900 Active 86 DOM
  2. 2026-06-17
    days on market $139,900 Active 85 DOM
  3. 2026-06-16
    days on market $139,900 Active 84 DOM
  4. 2026-06-15
    days on market $139,900 Active 83 DOM
  5. 2026-06-13
    pricedays on market $139,900 Active 81 DOM
  6. 2026-06-09
    days on market $149,000 Active 77 DOM
  7. 2026-06-08
    days on market $149,000 Active 76 DOM
  8. 2026-06-08
    days on market $149,000 Active 75 DOM
  9. 2026-06-05
    days on market $149,000 Active 72 DOM
  10. 2026-06-03
    days on market $149,000 Active 71 DOM
  11. 2026-06-02
    days on market $149,000 Active 70 DOM
  12. 2026-06-01
    days on market $149,000 Active 69 DOM
  13. 2026-05-31
    days on market $149,000 Active 68 DOM
  14. 2026-05-01
    price $154,900 1229-char remark
    Show marketing remark (1229 chars)

    Welcome to your charming oasis in the heart of Saint Louis, MO! This delightful single-story home offers 1,165 square feet of comfort and convenience. With three spacious bedrooms and a beautifully updated bathroom, this residence is perfect for families or those seeking a cozy retreat. Step inside to discover an inviting open concept living space brimming with natural light. The kitchen features modern appliances and ample storage, leading seamlessly into the dining area - ideal for entertaining guests or enjoying family dinners. Outside, you’ll find a meticulously maintained fenced-in yard that promises privacy and safety, providing plenty of room for hosting summer barbecues. The storage shed is perfect for keeping your outdoor equipment organized. The one-car covered carport ensures protection from the elements year-round and adds extra convenience as you come home after a long day. Located in a friendly neighborhood close to parks, schools, shopping centers, and local dining options, this property combines suburban tranquility with city accessibility. Don't miss out on making this warm and welcoming house your new home – a true gem in sought-after Saint Louis! Schedule your private tour today.

  15. 2026-03-24
    listed $164,900 Active 1229-char remark
    Show marketing remark (1229 chars)

    Welcome to your charming oasis in the heart of Saint Louis, MO! This delightful single-story home offers 1,165 square feet of comfort and convenience. With three spacious bedrooms and a beautifully updated bathroom, this residence is perfect for families or those seeking a cozy retreat. Step inside to discover an inviting open concept living space brimming with natural light. The kitchen features modern appliances and ample storage, leading seamlessly into the dining area - ideal for entertaining guests or enjoying family dinners. Outside, you’ll find a meticulously maintained fenced-in yard that promises privacy and safety, providing plenty of room for hosting summer barbecues. The storage shed is perfect for keeping your outdoor equipment organized. The one-car covered carport ensures protection from the elements year-round and adds extra convenience as you come home after a long day. Located in a friendly neighborhood close to parks, schools, shopping centers, and local dining options, this property combines suburban tranquility with city accessibility. Don't miss out on making this warm and welcoming house your new home – a true gem in sought-after Saint Louis! Schedule your private tour today.

  16. 2020-10-02
    soldstatus $92,500
  17. 2020-09-29
    soldstatus Closed 559-char remark
    Show marketing remark (559 chars)

    South City INVESTORS SPECIAL!!! New architectural roof, great backyard, and on a private dead end street. Ready to add this little gem to your portfolio? 3+ bedroom, one floor living home situated on a quiet street with off street parking, carport, bonus storage shed, and nice fenced in yard. Open living room to kitchen, all appliances can stay. This home just needs some fresh paint, new carpeting and it is ready to produce income or to make a new home. Close to highway 55, River Des Peres, South City and Affton.3817 Primm just sold 8/2020 for $134,900

  18. 2020-09-22
    status Pending 559-char remark
    Show marketing remark (559 chars)

    South City INVESTORS SPECIAL!!! New architectural roof, great backyard, and on a private dead end street. Ready to add this little gem to your portfolio? 3+ bedroom, one floor living home situated on a quiet street with off street parking, carport, bonus storage shed, and nice fenced in yard. Open living room to kitchen, all appliances can stay. This home just needs some fresh paint, new carpeting and it is ready to produce income or to make a new home. Close to highway 55, River Des Peres, South City and Affton.3817 Primm just sold 8/2020 for $134,900

  19. 2020-09-08
    listed $100,000 Active 559-char remark
    Show marketing remark (559 chars)

    South City INVESTORS SPECIAL!!! New architectural roof, great backyard, and on a private dead end street. Ready to add this little gem to your portfolio? 3+ bedroom, one floor living home situated on a quiet street with off street parking, carport, bonus storage shed, and nice fenced in yard. Open living room to kitchen, all appliances can stay. This home just needs some fresh paint, new carpeting and it is ready to produce income or to make a new home. Close to highway 55, River Des Peres, South City and Affton.3817 Primm just sold 8/2020 for $134,900

  20. 2020-09-02
    historical $100,000 559-char remark
    Show marketing remark (559 chars)

    South City INVESTORS SPECIAL!!! New architectural roof, great backyard, and on a private dead end street. Ready to add this little gem to your portfolio? 3+ bedroom, one floor living home situated on a quiet street with off street parking, carport, bonus storage shed, and nice fenced in yard. Open living room to kitchen, all appliances can stay. This home just needs some fresh paint, new carpeting and it is ready to produce income or to make a new home. Close to highway 55, River Des Peres, South City and Affton.3817 Primm just sold 8/2020 for $134,900

  21. 2014-12-12
    soldstatus $82,000
  22. 2014-12-11
    soldstatus
  23. 2014-09-23
    listed $85,000
  24. 1998-07-09
    soldstatus $58,900
  25. 1998-07-09
    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
$2,012 · $168/mo
Projected year-2 tax
$2,012 · $168/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 20% 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
$17,674
− Mortgage interest
−$7,837
− Property taxes
−$2,012
− Insurance
−$700
− Repairs & maintenance
−$1,414
− Management
−$1,414
− Depreciation
−$4,070
Taxable income
$228
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$55
After-tax cash flow
$2,392/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 County · 888,823 people
City population
283,259
Metro
St. Louis, MO-IL
Population (ZIP)
49,077
Household income
$77,055
Rent vs Own
25.1% rent · 74.9% own
Severe rent burden
753.0

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 (82%)
Race & ethnicity
White 82% Two or more races 7% Asian 5% Hispanic / Latino 5% Black 3%
Common ancestry
American 5% Lithuanian 3% Romanian 2%
Foreign-born
13% · Vietnam, Canada
Languages at home
83% English-only · Russian/Polish/Slavic 6% Spanish 3% Other Indo-European 3%

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
▼ -229.90%
Current HPI
220.258
Rent YoY
▲ 3.01%
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

+163.0% since first listed
12 events — show timeline
  • 2026-05-01 Price Changed $154,900 MARIS as Distributed by MLS Grid
  • 2026-03-24 Listed $164,900 MARIS as Distributed by MLS Grid
  • 2020-10-02 Sold (Public Records) $92,500 Public Records
  • 2020-09-29 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2020-09-22 Pending MARIS as Distributed by MLS Grid
  • 2020-09-08 Listed $100,000 MARIS as Distributed by MLS Grid
  • 2020-09-02 Coming Soon $100,000 MARIS as Distributed by MLS Grid
  • 2014-12-12 Sold (Public Records) $82,000 Public Records
  • 2014-12-11 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2014-09-23 Listed $85,000 MARIS as Distributed by MLS Grid
  • 1998-07-09 Sold (Public Records) Public Records
  • 1998-07-09 Sold (Public Records) $58,900 Public Records

Property tax history

+5.0%/yr

Latest (2024): $2,012 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…