CashFlowRE
Sign in Sign up
1215 Clara Ave Duplex
B- Composite 66.75
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.1/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$160,000

1215 Clara Ave · St. Louis, MO 63112
4 bd · 2.0 ba · 2,886 sqft · MultiFamily public records · 84 Days on market
Built 1915 4,761 sqft lot $55/sqft · 166% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

A MUST SEE!! Duplex with major updates already completed, including updated ductwork and a new furnace & AC throughout the building. No A/C for the 2nd unit. This can be installed at closing, upon acceptance of the offer. Each unit has very large rooms, 2 bedrooms in 1st unit. Some minor cosmetic and repair work remains for the new buyer to complete. Roof repaired in 2025. Still needs gutters & downspouts. One unit is ready for owner-occupancy, and the other unit could provide immediate rental income. Each unit contains a living room, dining room, and large eat-in kitchen, crown molding, hardwood floors, and high ceilings. Upstairs, you'll find 3 additional bedrooms and a full bath. The radiators you see in the pictures are NOT connected; they just need to be removed. Whether you’re looking to live in one unit while renting the other or add a strong property to your investment portfolio, this building offers excellent potential and value. Great opportunity for a Section 8 tenant on a quiet street!

Key facts

  • 4,761 sq ft lot
  • Built 1915
  • Listed 83 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 × 2-bed/1.0-bath units multifamily listed at $160k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive. Per door: $711/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $160k).
  • Recommended offer: $150k (6.0% below list) — sets the bar for market timing.
  • Cap rate 17.0% 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 B — 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 (+2.4%/yr); 118 active listings in the ZIP; 7 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; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $3,007/mo this rent would consume 79% of the median local household income ($46k/yr) (locally 1457% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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.
  • At projected returns (-3.0% appreciation + 2.4% rent growth), your $45k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 84 days — a 6% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $24k; list at $160k implies a 581% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — 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 $150,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 84 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.88%
Cap rate
16.96%
Cash-on-cash
38.08%
DSCR
2.69
GRM
4.4

CMA / ARV

ARV (median comp)
$60,053
List price
$160,000
Delta
166.43%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5866 Etzel Ave 0.38mi 5/2.0 (+1) 2,806 (-3%) 13mo $174,900 $62 62
6010 Bartmer Ave 0.63mi 5/2.0 (+1) 2,784 (-4%) 2mo $85,000 $31 58

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 · 2.39% rent growth · sell at horizon

5-year hold
IRR
33.5%
Equity multiple
2.40×
Total profit
$62,745
Equity at exit
$23,857
10-year hold
IRR
40.1%
Equity multiple
4.65×
Total profit
$163,609
Equity at exit
$13,834

Cash invested: $44,800 (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 63112

Rents YoY
2.4%
Active inventory
118
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$3,007 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$48 /mo · $576/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$631
Net cashflow
$1,422

Break-even live

Break-even rent $1,207
Max offer price $160,000
Occupancy floor 48%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,007

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
$40,000
Closing costs
$4,800
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
14 Parkland Pl Unit 1 St. Louis, MO 5.0 3.0 2830 $2,700 $0.95 23d 1 0.41mi
14 Parkland Pl Saint Louis, MO 5.0 3.0 2830 $2,500 $0.88 23d 1 0.41mi
14 Parkland Pl Unit NA St. Louis, MO 5.0 3.0 2830 $2,700 $0.95 43d 1 0.41mi
14 Parkland Pl Saint Louis, MO 5.0 3.0 2830 $2,500 $0.88 7d 1 0.41mi
5345 Wells Ave Saint Louis, MO 3.0 1.0 2254 $1,295 $0.57 43d 1 0.60mi
275 Union Blvd St. Louis, MO 3.0 1.0–3.0 1317 $4,686 $3.56 2d 58 1.21mi
5223 Ashland Ave Unit 2 St. Louis, MO 3.0 1.0 2200 $1,450 $0.66 43d 1 1.49mi

Listing history 18 events

  1. 2026-06-18
    days on market $160,000 Active 84 DOM
  2. 2026-06-17
    days on market $160,000 Active 83 DOM
  3. 2026-06-16
    days on market $160,000 Active 82 DOM
  4. 2026-06-15
    days on market $160,000 Active 81 DOM
  5. 2026-06-13
    days on market $160,000 Active 79 DOM
  6. 2026-06-09
    pricedays on market $160,000 Active 75 DOM
  7. 2026-06-08
    days on market $168,400 Active 74 DOM
  8. 2026-06-08
    days on market $168,400 Active 73 DOM
  9. 2026-06-05
    days on market $168,400 Active 70 DOM
  10. 2026-06-03
    days on market $168,400 Active 69 DOM
  11. 2026-06-02
    days on market $168,400 Active 68 DOM
  12. 2026-06-01
    days on market $168,400 Active 67 DOM
  13. 2026-05-31
    days on market $168,400 Active 66 DOM
  14. 2026-04-21
    price $168,400 1034-char remark
    Show marketing remark (1034 chars)

    A MUST SEE!! Duplex with major updates already completed, including updated ductwork and a new furnace & AC throughout the building. No A/C for the 2nd unit. This can be installed at closing, upon acceptance of the offer. Each unit has very large rooms, 2 bedrooms in 1st unit. Some minor cosmetic and repair work remains for the new buyer to complete. Roof repaired in 2025. Still needs gutters & downspouts. One unit is ready for owner-occupancy, and the other unit could provide immediate rental income. Each unit contains a living room, dining room, and large eat-in kitchen, crown molding, hardwood floors, and high ceilings. Upstairs, you'll find 3 additional bedrooms and a full bath. The radiators you see in the pictures are NOT connected; they just need to be removed. Whether you’re looking to live in one unit while renting the other or add a strong property to your investment portfolio, this building offers excellent potential and value. Great opportunity for a Section 8 tenant on a quiet street!

  15. 2026-03-27
    listed $176,800 Active 1034-char remark
    Show marketing remark (1034 chars)

    A MUST SEE!! Duplex with major updates already completed, including updated ductwork and a new furnace & AC throughout the building. No A/C for the 2nd unit. This can be installed at closing, upon acceptance of the offer. Each unit has very large rooms, 2 bedrooms in 1st unit. Some minor cosmetic and repair work remains for the new buyer to complete. Roof repaired in 2025. Still needs gutters & downspouts. One unit is ready for owner-occupancy, and the other unit could provide immediate rental income. Each unit contains a living room, dining room, and large eat-in kitchen, crown molding, hardwood floors, and high ceilings. Upstairs, you'll find 3 additional bedrooms and a full bath. The radiators you see in the pictures are NOT connected; they just need to be removed. Whether you’re looking to live in one unit while renting the other or add a strong property to your investment portfolio, this building offers excellent potential and value. Great opportunity for a Section 8 tenant on a quiet street!

  16. 2026-03-26
    historical $176,800 1034-char remark
    Show marketing remark (1034 chars)

    A MUST SEE!! Duplex with major updates already completed, including updated ductwork and a new furnace & AC throughout the building. No A/C for the 2nd unit. This can be installed at closing, upon acceptance of the offer. Each unit has very large rooms, 2 bedrooms in 1st unit. Some minor cosmetic and repair work remains for the new buyer to complete. Roof repaired in 2025. Still needs gutters & downspouts. One unit is ready for owner-occupancy, and the other unit could provide immediate rental income. Each unit contains a living room, dining room, and large eat-in kitchen, crown molding, hardwood floors, and high ceilings. Upstairs, you'll find 3 additional bedrooms and a full bath. The radiators you see in the pictures are NOT connected; they just need to be removed. Whether you’re looking to live in one unit while renting the other or add a strong property to your investment portfolio, this building offers excellent potential and value. Great opportunity for a Section 8 tenant on a quiet street!

  17. 2024-08-01
    soldstatus $23,500
  18. 2024-08-01
    soldstatus $69,000

ⓘ 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
$576 · $48/mo
Projected year-2 tax
$1,552 · $129/mo
Expected delta
+$976/yr (+$81/mo · 169.3%)

ⓘ 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 · 21 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
$36,084
− Mortgage interest
−$8,962
− Property taxes
−$576
− Insurance
−$800
− Repairs & maintenance
−$2,887
− Management
−$2,887
− Depreciation
−$4,655
Taxable income
$15,317
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,676
After-tax cash flow
$13,385/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)
17,985
Household income
$45,542
Rent vs Own
64.1% rent · 35.9% own
Severe rent burden
1457.0

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
Majority Black (63%)
Race & ethnicity
Black 63% White 24% Asian 6% Two or more races 5% Hispanic / Latino 4%
Common ancestry
Lithuanian 1% Scotch-Irish 1% Romanian 1%
Foreign-born
9% · China, South Korea, Canada
Languages at home
88% English-only · Spanish 3% Chinese 2% Korean 2%

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
▼ -158.94%
Current HPI
115.1863
Rent YoY
▲ 2.39%
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

+616.6% since first listed
5 events — show timeline
  • 2026-04-21 Price Changed $168,400 MARIS as Distributed by MLS Grid
  • 2026-03-27 Listed $176,800 MARIS as Distributed by MLS Grid
  • 2026-03-26 Coming Soon $176,800 MARIS as Distributed by MLS Grid
  • 2024-08-01 Sold (Public Records) $69,000 Public Records
  • 2024-08-01 Sold (Public Records) $23,500 Public Records

Property tax history

+2.0%/yr

Latest (2024): $576 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…