CashFlowRE
Sign in Sign up
7025 Julian Ave
B+ Composite 75.43
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$139,900

7025 Julian Ave · University City, MO 63130
4 bd · 1.0 ba · 1,458 sqft · SingleFamily public records · 18 Days on market
Built 1910 0.30 ac lot $96/sqft · 25% below area Est $186k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Check out this home in University City! It sits on four lots in a park-like setting. The main level features two bedrooms, a family room, and open kitchen that leads to a screened in back patio. Upstairs has two more spacious bedrooms! Would make a great fixer-upper for an end buyer, or a great addition to an investment portfolio! Property being sold as-is, seller to do no repairs.

Key facts

  • 0.3 acre lot
  • 2 parking spots
  • Built 1910

Property features AI

Exterior

  • Parking: Carport with 2 spaces
  • Utilities: Public water; Public sewer; Electric service: Ameren
  • Home design: Single family residence; Residential property; Two levels
  • Construction: Vinyl siding
  • Exterior features: Back yard; Level lot; Many trees

Interior

  • Bedrooms: 4 bedrooms total (2 on the main level, 2 on the upper level)
  • Bathrooms: 1 full bathroom (main/upper levels)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Basement with concrete floor, unfinished

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

Deal economics

  • At list price, monthly cash flow is $614 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $138k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.6% vs local median 4.9% in University City — 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 73/100 on livability (#84 in MO) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living B; Watch: amenities D-, commute D-, health & safety F.
  • University City (suburban): math 15% / reading 26% proficiency, ranked #297 of 324 in MO (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Pershing Elem. (math 8% / reading 12%, grade F, #1,037 of 1,115 statewide, top 94%, 265 students, 100% FRL); University City Sr. High (math 5% / reading 52%, grade F, #409 of 521 statewide, top 79%, 726 students, 100% FRL) — zoned schools average 100% FRL vs 67% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.6%/yr); 162 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 920 units permitted in St. Louis County in 2024 (250 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.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $39k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($138k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 2y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1910 — 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 $137,801 (1.5% below list)

Questions for the listing agent

  1. Built in 1910 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.40%
Cap rate
11.56%
Cash-on-cash
18.80%
DSCR
1.84
GRM
5.9

CMA / ARV

ARV (median comp)
$186,374
List price
$139,900
Delta
-24.94%
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
6821 Primrose Ave 0.38mi 3/1.0 (-1) 1,344 (-8%) 2mo $48,500 $36 63
6750 Corbitt Ave 0.47mi 3/1.5 (-1) 1,525 (+5%) 4mo $94,900 $62 60
7346 Canton Ave 0.66mi 4/1.0 1,390 (-5%) 5mo $183,000 $132 58
1310 Midland Dr 0.51mi 3/1.5 (-1) 1,548 (+6%) 2mo $259,900 $168 57
6996 Robbins Ave 0.56mi 3/1.0 (-1) 1,344 (-8%) 6mo $180,000 $134 51
6918 Dartmouth Ave 0.71mi 3/2.5 (-1) 1,434 (-2%) 3mo $375,000 $262 50
6775 Chamberlain Ave 0.55mi 3/2.0 (-1) 1,592 (+9%) 0mo $150,000 $94 50
6959 Dartmouth Ave 0.65mi 3/2.0 (-1) 1,331 (-9%) 2mo $294,000 $221 45
7209 Dorset Ave 0.53mi 3/2.5 (-1) 1,666 (+14%) 4mo $340,000 $204 37
7400 Anrose Dr 0.72mi 3/2.0 (-1) 1,300 (-11%) 4mo $225,000 $173 36
1604 Quendo Ave 0.67mi 3/1.0 (-1) 1,248 (-14%) 5mo $169,900 $136 35
7340 Wayne Ave 0.75mi 3/1.5 (-1) 1,266 (-13%) 6mo $270,000 $213 31

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 · 3.61% rent growth · sell at horizon

5-year hold
IRR
11.3%
Equity multiple
1.45×
Total profit
$17,638
Equity at exit
$20,860
10-year hold
IRR
20.8%
Equity multiple
2.81×
Total profit
$70,766
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 63130

Rents YoY
3.6%
Active inventory
162
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,962 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$144 /mo · $1,733/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$412
Net cashflow
$614

Break-even live

Break-even rent $1,185
Max offer price $139,900
Occupancy floor 64%

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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7045 Plymouth Ave Saint Louis, MO 3.0 2.0 1532 $1,745 $1.14 11d 1 0.07mi
6936 Melrose Ave Saint Louis, MO 4.0 2.0 1396 $1,858 $1.33 23d 1 0.15mi
6913 Etzel Ave Unit 1496954P University City, MO 3.0 2.0 1399 $5,767 $4.12 7d 1 0.27mi
1115 Backer St Saint Louis, MO 3.0 1.0 984 $1,495 $1.52 23d 1 0.28mi
7330 Ahern Ave Saint Louis, MO 3.0 1.5 1872 $2,450 $1.31 43d 1 0.53mi
7227 Balson Ave Saint Louis, MO 3.0 2.0 1682 $1,650 $0.98 7d 1 0.60mi
7361 Melrose Ave Saint Louis, MO 3.0 2.0 1278 $2,095 $1.64 43d 1 0.63mi
6636 Etzel Ave Saint Louis, MO 3.0 2.0 1019 $1,350 $1.32 19d 1 0.65mi
6636 Etzel Ave Saint Louis, MO 3.0 1.5 1019 $1,350 $1.32 7d 1 0.65mi
7260 Dartmouth Ave Unit 1-West University City, MO 3.0 2.0 1650 $1,795 $1.09 43d 1 0.69mi
6543 Etzel Ave Saint Louis, MO 3.0 1.0 967 $1,600 $1.65 17d 1 0.73mi
1108 N Hanley Rd St. Louis, MO 3.0 2.0 1800 $1,795 $1.00 12d 1 0.79mi
7333 Amherst Ave Unit 1W University City, MO 3.0 1.0 1600 $2,350 $1.47 43d 1 0.79mi
7430 Canton Ave Saint Louis, MO 3.0 1.0 1075 $1,450 $1.35 23d 1 0.81mi
6614 Chamberlain Ave Saint Louis, MO 3.0 2.0 1000 $1,820 $1.82 23d 1 0.83mi
7261 Delmar Blvd University City, MO 3.0 1.0 1416 $1,950 $1.38 1d 1 0.96mi
6650 Delmar Blvd Saint Louis, MO 3.0 1.0–3.0 760 $2,095 $2.76 1d 1 1.16mi
716 Westgate Ave Unit 3 University City, MO 3.0 2.0 1500 $2,995 $2.00 43d 1 1.16mi
7737 Wild Plum Ln University City, MO 3.0 1.5 900 $1,200 $1.33 12d 1 1.17mi
978 Warder Ave University City, MO 3.0 1.5 1100 $1,145 $1.04 23d 1 1.19mi
6409 Enright Ave University City, MO 3.0 1.5 1320 $2,420 $1.83 1d 2 1.20mi
6274 Cates Ave Saint Louis, MO 3.0 2.0 1400 $2,295 $1.64 43d 1 1.21mi
6261 Clemens Ave Saint Louis, MO 3.0 1.0 1200 $1,700 $1.42 43d 1 1.23mi
1019 N Skinker Pkwy St. Louis, MO 1.0–3.0 1.0–3.0 1137 $2,795 $2.46 1d 9 1.31mi
7379 Pershing Ave Unit 1E Saint Louis, MO 3.0 2.0 1700 $2,295 $1.35 1d 1 1.33mi

Listing history 12 events

  1. 2026-05-13
    price $139,900 805-char remark
  2. 2026-05-05
    listed $150,000 Active 805-char remark
  3. 2026-05-01
    historical $150,000 805-char remark
  4. 2024-03-11
    soldstatus Closed 384-char remark
    Show marketing remark (384 chars)

    Check out this home in University City! It sits on four lots in a park-like setting. The main level features two bedrooms, a family room, and open kitchen that leads to a screened in back patio. Upstairs has two more spacious bedrooms! Would make a great fixer-upper for an end buyer, or a great addition to an investment portfolio! Property being sold as-is, seller to do no repairs.

  5. 2024-03-11
    soldstatus Closed
    Show marketing remark (384 chars)

    Check out this home in University City! It sits on four lots in a park-like setting. The main level features two bedrooms, a family room, and open kitchen that leads to a screened in back patio. Upstairs has two more spacious bedrooms! Would make a great fixer-upper for an end buyer, or a great addition to an investment portfolio! Property being sold as-is, seller to do no repairs.

  6. 2024-01-10
    historical
    Show marketing remark (384 chars)

    Check out this home in University City! It sits on four lots in a park-like setting. The main level features two bedrooms, a family room, and open kitchen that leads to a screened in back patio. Upstairs has two more spacious bedrooms! Would make a great fixer-upper for an end buyer, or a great addition to an investment portfolio! Property being sold as-is, seller to do no repairs.

  7. 2024-01-09
    status Pending 384-char remark
    Show marketing remark (384 chars)

    Check out this home in University City! It sits on four lots in a park-like setting. The main level features two bedrooms, a family room, and open kitchen that leads to a screened in back patio. Upstairs has two more spacious bedrooms! Would make a great fixer-upper for an end buyer, or a great addition to an investment portfolio! Property being sold as-is, seller to do no repairs.

  8. 2024-01-05
    listed $99,900 Active
    Show marketing remark (384 chars)

    Check out this home in University City! It sits on four lots in a park-like setting. The main level features two bedrooms, a family room, and open kitchen that leads to a screened in back patio. Upstairs has two more spacious bedrooms! Would make a great fixer-upper for an end buyer, or a great addition to an investment portfolio! Property being sold as-is, seller to do no repairs.

  9. 2024-01-05
    listed $99,900 Active 384-char remark
    Show marketing remark (384 chars)

    Check out this home in University City! It sits on four lots in a park-like setting. The main level features two bedrooms, a family room, and open kitchen that leads to a screened in back patio. Upstairs has two more spacious bedrooms! Would make a great fixer-upper for an end buyer, or a great addition to an investment portfolio! Property being sold as-is, seller to do no repairs.

  10. 2024-01-04
    historical $99,900
    Show marketing remark (384 chars)

    Check out this home in University City! It sits on four lots in a park-like setting. The main level features two bedrooms, a family room, and open kitchen that leads to a screened in back patio. Upstairs has two more spacious bedrooms! Would make a great fixer-upper for an end buyer, or a great addition to an investment portfolio! Property being sold as-is, seller to do no repairs.

  11. 2024-01-04
    historical $99,900 384-char remark
    Show marketing remark (384 chars)

    Check out this home in University City! It sits on four lots in a park-like setting. The main level features two bedrooms, a family room, and open kitchen that leads to a screened in back patio. Upstairs has two more spacious bedrooms! Would make a great fixer-upper for an end buyer, or a great addition to an investment portfolio! Property being sold as-is, seller to do no repairs.

  12. 1992-11-10
    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
$1,733 · $144/mo
Projected year-2 tax
$1,733 · $144/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 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
$23,545
− Mortgage interest
−$7,837
− Property taxes
−$1,733
− Insurance
−$700
− Repairs & maintenance
−$1,884
− Management
−$1,884
− Depreciation
−$4,070
Taxable income
$5,439
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,305
After-tax cash flow
$6,059/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
University City
NCES district ID
2930660
Math proficiency
15% ▼ -10.00%
Reading proficiency
26% ▼ -7.00%
Median HH income
$52,927
Composite
18.57/100
National rank
#8910
State rank
#297 of 324 in MO

Livability — University City

Score
73/100
State rank
#84
US rank
#5618

Category grades

Amenities D- Commute D- Cost of living B Crime C+ Employment A+ Housing A+ Health & safety F User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
University City, MO
County
Saint Louis County · 888,823 people
City population
28,910
Metro
St. Louis, MO-IL
Population (ZIP)
28,910
Household income
$85,823
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
893.0

Population outlook (St. Louis County) Hauer SSP2

Today (2025)
1,025,227 people
By 2030
1,028,023 · +0.3%
By 2040
1,020,940 · -0.4%
By 2050
1,007,280 · -1.8%
By 2075
987,277 · -3.7%
By 2100
921,984 · -10.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 54% Black 31% Asian 6% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Italian 3% Romanian 3% Lithuanian 2%
Foreign-born
11% · China, Canada, Vietnam
Languages at home
89% English-only · Chinese 4% Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · St. Louis

2024 margin
Strong D (+23.4) · D 60.8% · R 37.4% · Other 1.7%
2008→2024 swing
+3.5pp toward D · 2008: 19.9pp · 2024: 23.4pp
All cycles
2024: D+23.4 2020: D+24.0 2016: D+16.2 2012: D+13.7 2008: D+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -436.88%
Current HPI
185.599
Rent YoY
▲ 3.61%
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

+40.0% since first listed
13 events — show timeline
  • 2026-05-23 Pending MARIS as Distributed by MLS Grid
  • 2026-05-13 Price Changed $139,900 MARIS as Distributed by MLS Grid
  • 2026-05-05 Listed $150,000 MARIS as Distributed by MLS Grid
  • 2026-05-01 Coming Soon $150,000 MARIS as Distributed by MLS Grid
  • 2024-03-11 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2024-03-11 Sold (MLS) CBORMLS
  • 2024-01-10 Delisted CBORMLS
  • 2024-01-09 Pending MARIS as Distributed by MLS Grid
  • 2024-01-05 Listed $99,900 CBORMLS
  • 2024-01-05 Listed $99,900 MARIS as Distributed by MLS Grid
  • 2024-01-04 Coming Soon $99,900 CBORMLS
  • 2024-01-04 Coming Soon $99,900 MARIS as Distributed by MLS Grid
  • 1992-11-10 Sold (Public Records) Public Records

Property tax history

+3.5%/yr

Latest (2022): $1,733 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…