CashFlowRE
Sign in Sign up
2619 Michigan Ave
C- Composite 50.8
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 +17.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.3/10.0
  • Rent growth +3.7/5.0
  • 1% rule +3.5/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$150,000

2619 Michigan Ave · St. Louis, MO 63118
3 bd · 1.0 ba · 435 sqft · SingleFamily public records · 91 Days on market
Built 1884 3,175 sqft lot $345/sqft · 80% above area Est $237k · 37% under

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

Listing remarks MLS

This charming single-story residence offers an inviting opportunity to enjoy one of St. Louis’ dynamic and beloved communities. Just moments from Tower Grove Park, weekends can be spent strolling tree-lined paths, visiting the renowned farmers market, or enjoying neighborhood festivals and outdoor concerts. The nearby Fox Park district adds even more appeal with its growing collection of popular cafes, restaurants, and neighborhood gathering spots. This cozy 3-bedroom, 1-bath home features convenient main-floor living and has been thoughtfully refreshed, making it truly move-in ready. Recent improvements include a new incoming water line, electrical updates, fresh interior paint, and new appliances—providing both peace of mind and everyday convenience for the next owner. Whether you’re seeking a charming place to call home or a smart investment in a thriving area, this property offers a wonderful opportunity to be part of a community known for its walkability, character, and easy access to all that St. Louis has to offer. Come experience the energy, charm, and neighborhood spirit that make Tower Grove East such a special place to live.

Key facts

  • 3,175 sq ft lot
  • Built 1884
  • Listed 91 days

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 $150k.

Deal economics

  • At list price, monthly cash flow is $105 ($1k/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 $127k (15.3% below list).
  • Recommended offer: $127k (15.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.1% 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 fast (+4.9%/yr); 243 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $1k 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 91 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y ago; this cycle's ask has dropped $15k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $24k; list at $150k implies a 538% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1884 — 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 $127,107 (15.3% below list)

Questions for the listing agent

  1. It's been on market 91 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Built in 1884 — 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
0.85%
Cap rate
7.13%
Cash-on-cash
3.00%
DSCR
1.13
GRM
9.8

CMA / ARV

ARV (median comp)
$236,712
List price
$150,000
Delta
-36.63%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.89% rent growth · sell at horizon

5-year hold
IRR
-9.8%
Equity multiple
0.64×
Total profit
$-15,228
Equity at exit
$22,365
10-year hold
IRR
1.7%
Equity multiple
1.13×
Total profit
$5,580
Equity at exit
$12,969

Cash invested: $42,000 (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 63118

Rents YoY
4.9%
Active inventory
243
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,271 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$50 /mo · $602/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$267
Net cashflow
$105

Break-even live

Break-even rent $1,138
Max offer price $150,000
Occupancy floor 87%

Sensitivity live

Price -10% $190 -5% $147 +0% $105 +5% $62 +10% $20
Rent -10% $4 -5% $55 +0% $105 +5% $155 +10% $205
Rate -1.0pp $180 -0.5pp $143 base $105 +0.5pp $66 +1.0pp $26

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
$37,500
Closing costs
$4,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3179 S Grand Blvd Saint Louis, MO 3.0 1.0 650 $1,585 $2.44 3d 3 0.70mi

Listing history 26 events

  1. 2026-06-16
    status $150,000 Pending 91 DOM
  2. 2026-06-15
    days on market $150,000 Active 91 DOM
  3. 2026-06-13
    pricedays on market $150,000 Active 89 DOM
  4. 2026-06-09
    days on market $162,500 Active 85 DOM
  5. 2026-06-08
    days on market $162,500 Active 84 DOM
  6. 2026-06-08
    days on market $162,500 Active 83 DOM
  7. 2026-06-05
    days on market $162,500 Active 80 DOM
  8. 2026-06-03
    days on market $162,500 Active 79 DOM
  9. 2026-06-02
    days on market $162,500 Active 78 DOM
  10. 2026-06-01
    days on market $162,500 Active 77 DOM
  11. 2026-05-31
    days on market $162,500 Active 76 DOM
  12. 2026-03-16
    listed $164,900 Active 1171-char remark
    Show marketing remark (1171 chars)

    This charming single-story residence offers an inviting opportunity to enjoy one of St. Louis’ dynamic and beloved communities. Just moments from Tower Grove Park, weekends can be spent strolling tree-lined paths, visiting the renowned farmers market, or enjoying neighborhood festivals and outdoor concerts. The nearby Fox Park district adds even more appeal with its growing collection of popular cafes, restaurants, and neighborhood gathering spots. This cozy 3-bedroom, 1-bath home features convenient main-floor living and has been thoughtfully refreshed, making it truly move-in ready. Recent improvements include a new incoming water line, electrical updates, fresh interior paint, and new appliances—providing both peace of mind and everyday convenience for the next owner. Whether you’re seeking a charming place to call home or a smart investment in a thriving area, this property offers a wonderful opportunity to be part of a community known for its walkability, character, and easy access to all that St. Louis has to offer. Come experience the energy, charm, and neighborhood spirit that make Tower Grove East such a special place to live.

  13. 2026-03-14
    historical $164,900 1171-char remark
    Show marketing remark (1171 chars)

    This charming single-story residence offers an inviting opportunity to enjoy one of St. Louis’ dynamic and beloved communities. Just moments from Tower Grove Park, weekends can be spent strolling tree-lined paths, visiting the renowned farmers market, or enjoying neighborhood festivals and outdoor concerts. The nearby Fox Park district adds even more appeal with its growing collection of popular cafes, restaurants, and neighborhood gathering spots. This cozy 3-bedroom, 1-bath home features convenient main-floor living and has been thoughtfully refreshed, making it truly move-in ready. Recent improvements include a new incoming water line, electrical updates, fresh interior paint, and new appliances—providing both peace of mind and everyday convenience for the next owner. Whether you’re seeking a charming place to call home or a smart investment in a thriving area, this property offers a wonderful opportunity to be part of a community known for its walkability, character, and easy access to all that St. Louis has to offer. Come experience the energy, charm, and neighborhood spirit that make Tower Grove East such a special place to live.

  14. 2025-10-13
    price $169,900
  15. 2025-09-16
    price $174,900
  16. 2025-08-12
    status Active
  17. 2025-07-25
    listed $179,900 Active
  18. 2025-07-22
    historical
  19. 2023-08-23
    soldstatus $23,500
  20. 2023-07-14
    historical
  21. 2023-06-29
    status Pending
  22. 2023-06-23
    price $44,900
  23. 2023-06-23
    status Active
  24. 2023-06-20
    historical Active Under Contract
  25. 2023-06-15
    listed $49,900 Active
  26. 2023-06-14
    historical

ⓘ 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
$602 · $50/mo
Projected year-2 tax
$1,455 · $121/mo
Expected delta
+$853/yr (+$71/mo · 141.8%)

ⓘ 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
$15,253
− Mortgage interest
−$8,402
− Property taxes
−$602
− Insurance
−$750
− Repairs & maintenance
−$1,220
− Management
−$1,220
− Depreciation
−$4,364
Taxable loss
−$1,305
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$313
After-tax cash flow
$1,572/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)
25,913
Household income
$57,762
Rent vs Own
56.1% rent · 43.9% own
Severe rent burden
1495.0

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 0.63)
Race & ethnicity
White 44% Black 41% Two or more races 8% Hispanic / Latino 8% Asian 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Lithuanian 2% Romanian 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
90% English-only · Spanish 5% Vietnamese 1% French/Haitian/Cajun 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
▼ -347.51%
Current HPI
171.5963
Rent YoY
▲ 4.89%
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

+230.5% since first listed
15 events — show timeline
  • 2026-03-16 Listed $164,900 MARIS as Distributed by MLS Grid
  • 2026-03-14 Coming Soon $164,900 MARIS as Distributed by MLS Grid
  • 2025-10-13 Price Changed $169,900 MARIS as Distributed by MLS Grid
  • 2025-09-16 Price Changed $174,900 MARIS as Distributed by MLS Grid
  • 2025-08-12 Relisted MARIS as Distributed by MLS Grid
  • 2025-07-25 Listed $179,900 MARIS as Distributed by MLS Grid
  • 2025-07-22 Coming Soon MARIS as Distributed by MLS Grid
  • 2023-08-23 Sold (Public Records) $23,500 Public Records
  • 2023-07-14 Delisted MARIS as Distributed by MLS Grid
  • 2023-06-29 Pending MARIS as Distributed by MLS Grid
  • 2023-06-23 Price Changed $44,900 MARIS as Distributed by MLS Grid
  • 2023-06-23 Relisted MARIS as Distributed by MLS Grid
  • 2023-06-20 Contingent MARIS as Distributed by MLS Grid
  • 2023-06-15 Listed $49,900 MARIS as Distributed by MLS Grid
  • 2023-06-14 Coming Soon MARIS as Distributed by MLS Grid

Property tax history

+8.2%/yr

Latest (2022): $602 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…