CashFlowRE
Sign in Sign up
No image
C- Composite 53.92
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • Appreciation +5.3/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$19,900

4943 Genevieve Ave · St. Louis, MO 63120
2 bd · 1.0 ba · 816 sqft · SingleFamily public records · 108 Days on market
Built 1915 3,750 sqft lot $24/sqft · 46% below area Est $37k · 46% under ↓ 46% since listing

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

Key facts

  • 3,750 sq ft lot
  • Built 1915
  • Listed 107 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 2-bed/1.0-bath single-family listed at $20k.

Deal economics

  • At list price, monthly cash flow is $683 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $20k).
  • Recommended offer: $18k (9.0% below list) — sets the bar for market timing.
  • Cap rate 47.5% 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: 20 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($35k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $245 of equity ($138 loan paydown + $107 appreciation (0.5% local appreciation)).
  • 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 (0.5% appreciation + 3.0% rent growth), your $6k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($18k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $5k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $18,109 (9.0% below list)

Questions for the listing agent

  1. It's been on market 108 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 1915 — 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
5.15%
Cap rate
47.49%
Cash-on-cash
147.15%
DSCR
7.55
GRM
1.6

CMA / ARV

ARV (median comp)
$36,836
List price
$19,900
Delta
-45.98%
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
4527 Davison Ave 0.25mi 2/1.0 819 (+0%) 4mo $5,000 $6 84
5037 Plover Ave 0.22mi 2/1.0 820 (+0%) 9mo $8,000 $10 82
5000 Plover Ave 0.15mi 2/1.0 882 (+8%) 8mo $34,900 $40 73
5021 Davison 0.17mi 2/1.0 874 (+7%) 10mo $70,000 $80 72
5086 Arlington Ave 0.43mi 2/1.0 871 (+7%) 2mo $24,999 $29 67
5920 Lalite Ave 0.50mi 2/1.0 760 (-7%) 4mo $22,000 $29 62
5053 Claxton Ave 0.42mi 2/1.0 907 (+11%) 4mo $20,000 $22 58
6133 Lillian Ave 0.60mi 2/1.0 792 (-3%) 12mo $20,000 $25 57
5407 Genevieve Ave 0.41mi 2/1.0 920 (+13%) 5mo $40,000 $43 56
5929 Sherry Ave 0.51mi 2/1.0 874 (+7%) 12mo $15,000 $17 54
5922 Lillian Ave 0.50mi 2/1.0 891 (+9%) 10mo $58,000 $65 53
5018 Geraldine Ave 0.54mi 1/1.0 (-1) 711 (-13%) 12mo $49,999 $70 38

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.54% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.80×
Total profit
$43,453
Equity at exit
$6,321
10-year hold
IRR
Equity multiple
18.43×
Total profit
$97,107
Equity at exit
$8,046

Cash invested: $5,572 (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 63120

Home prices YoY
0.4%
Active inventory
20
Price-to-rent
1.6×

Monthly cashflow live

Estimated rent
$1,025 high interval (Pro) →
Mortgage (P&I)
$104
Tax from tax record
$14 /mo · $164/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$683

Break-even live

Break-even rent $160
Max offer price $19,900
Occupancy floor 28%

Sensitivity live

Price -10% $695 -5% $689 +0% $683 +5% $678 +10% $672
Rent -10% $602 -5% $643 +0% $683 +5% $724 +10% $764
Rate -1.0pp $693 -0.5pp $688 base $683 +0.5pp $678 +1.0pp $673

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
$4,975
Closing costs
$597
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4935 Alcott Ave Saint Louis, MO 3.0 1.0 680 $705 $1.04 16d 1 0.21mi
4715 Thrush Ave Unit 24 St. Louis, MO 2.0 1.0 900 $1,350 $1.50 24d 1 0.25mi
4719 Plover Ave Saint Louis, MO 2.0 1.0 744 $995 $1.34 5d 1 0.26mi
5936 Theodore Ave Saint Louis, MO 3.0 2.0 1008 $1,350 $1.34 44d 1 0.52mi
6153 Laura Ave Saint Louis, MO 2.0 1.0 834 $1,000 $1.20 24d 1 0.63mi
6150 Sherry Ave Saint Louis, MO 2.0 1.0 1032 $896 $0.87 24d 1 0.65mi
5931 Emma Ave Saint Louis, MO 2.0 1.0 880 $1,200 $1.36 44d 1 0.70mi
5361 Wilborn Dr Saint Louis, MO 3.0 1.0 900 $1,420 $1.58 18d 1 0.91mi
4919 Thekla Ave Saint Louis, MO 2.0 1.0 931 $700 $0.75 44d 1 0.94mi
5574 Era Ave Saint Louis, MO 3.0 1.0 850 $1,400 $1.65 12d 1 0.96mi
5546 Floy Ave Saint Louis, MO 2.0 2.0 850 $1,273 $1.50 20d 1 0.97mi
5415 Hamilton Ave Unit Labs Jennings, MO 2.0 1.0 864 $1,100 $1.27 24d 1 1.00mi
5818 Ferris Ave Saint Louis, MO 3.0 1.0 1014 $1,500 $1.48 44d 1 1.08mi
5439 Hodiamont Ave Saint Louis, MO 2.0 1.0 770 $950 $1.23 18d 1 1.09mi
5721 Floy Ave Saint Louis, MO 2.0 1.0 1032 $1,120 $1.09 24d 1 1.09mi
4908 W Florissant Ave Apt A St. Louis, MO 1.0 1.0 750 $695 $0.93 44d 1 1.10mi
4847 Calvin Ave Saint Louis, MO 3.0 2.0 1000 $1,473 $1.47 2d 1 1.11mi
5741 Floy Ave Saint Louis, MO 2.0 1.0 1000 $1,100 $1.10 24d 1 1.12mi
5654 Acme Ave Saint Louis, MO 2.0 1.0 968 $325 $0.34 22d 1 1.14mi
5756 Floy Ave Saint Louis, MO 2.0 1.0 1080 $995 $0.92 44d 1 1.14mi
3720 Darby St Saint Louis, MO 2.0 1.0 960 $1,123 $1.17 44d 1 1.15mi
5662 Wilborn Dr Saint Louis, MO 1.0 1.0 768 $850 $1.11 24d 1 1.21mi
4732 W Florissant Ave Unit 2nd St. Louis, MO 1.0 1.0 600 $650 $1.08 44d 1 1.23mi
5635 Hodiamont Ave Saint Louis, MO 2.0 1.0 580 $899 $1.55 20d 1 1.29mi
7036 Garesche Ave Saint Louis, MO 2.0 1.0 864 $950 $1.10 18d 1 1.29mi
7024 Idlewild Ave Saint Louis, MO 2.0 1.0 588 $995 $1.69 44d 1 1.30mi
5932 Floy Ave Saint Louis, MO 3.0 1.0 1080 $1,373 $1.27 20d 1 1.31mi
5955 Floy Ave Saint Louis, MO 2.0 1.0 1032 $1,050 $1.02 3d 1 1.36mi
7030 Emma Ave Saint Louis, MO 2.0 1.0 801 $1,350 $1.69 44d 1 1.38mi
7131 Garesche Ave Saint Louis, MO 2.0 1.0 918 $1,090 $1.19 4d 1 1.39mi
8548 Drury Ln Saint Louis, MO 3.0 2.0 1107 $1,420 $1.28 44d 1 1.41mi
7160 Beulah Ave Saint Louis, MO 2.0 1.0 784 $1,059 $1.35 44d 1 1.42mi
5637 Jennings Station Rd Saint Louis, MO 3.0 1.0 1116 $895 $0.80 44d 1 1.44mi
4460 Bircher Blvd Saint Louis, MO 1.0 1.0 1100 $725 $0.66 11d 1 1.47mi

Listing history 16 events

  1. 2026-06-15
    days on market $19,900 Active 108 DOM
  2. 2026-06-13
    days on market $19,900 Active 106 DOM
  3. 2026-06-09
    days on market $19,900 Active 102 DOM
  4. 2026-06-08
    days on market $19,900 Active 101 DOM
  5. 2026-06-08
    days on market $19,900 Active 100 DOM
  6. 2026-06-05
    days on market $19,900 Active 97 DOM
  7. 2026-06-03
    days on market $19,900 Active 96 DOM
  8. 2026-06-02
    days on market $19,900 Active 95 DOM
  9. 2026-06-01
    days on market $19,900 Active 94 DOM
  10. 2026-05-31
    days on market $19,900 Active 93 DOM
  11. 2026-03-04
    price $19,900
  12. 2026-02-13
    listed $24,900 Active
  13. 2025-08-11
    price $23,400
  14. 2025-07-25
    price $29,400
  15. 2025-07-10
    listed $37,100 Active
  16. 1999-12-23
    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
$164 · $14/mo
Projected year-2 tax
$193 · $16/mo
Expected delta
+$29/yr (+$2/mo · 18.0%)

ⓘ 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 · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$12,297
− Mortgage interest
−$1,115
− Property taxes
−$164
− Insurance
−$100
− Repairs & maintenance
−$984
− Management
−$984
− Depreciation
−$579
Taxable income
$8,372
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,009
After-tax cash flow
$6,190/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)
6,790
Household income
$35,176
Rent vs Own
53.9% rent · 46.1% own
Severe rent burden
555.0

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 (90%)
Race & ethnicity
Black 90% Two or more races 7% White 2%
Foreign-born
1% · Canada
Languages at home
97% English-only · Spanish 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
▲ 0.54%
Current HPI
141.8177
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

-46.4% since first listed
6 events — show timeline
  • 2026-03-04 Price Changed $19,900 MARIS as Distributed by MLS Grid
  • 2026-02-13 Listed $24,900 MARIS as Distributed by MLS Grid
  • 2025-08-11 Price Changed $23,400 MARIS as Distributed by MLS Grid
  • 2025-07-25 Price Changed $29,400 MARIS as Distributed by MLS Grid
  • 2025-07-10 Listed $37,100 MARIS as Distributed by MLS Grid
  • 1999-12-23 Sold (Public Records) Public Records

Property tax history

-0.5%/yr

Latest (2024): $164 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…