CashFlowRE
Sign in Sign up
4426 Carter Ave
B+ Composite 76.95
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +3.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$35,000

4426 Carter Ave · St. Louis, MO 63115
3 bd · 1.0 ba · 1,104 sqft · SingleFamily public records · 8 Days on market
Built 1961 7,000 sqft lot Est $60k · 41% under ↓ 51% since listing

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

Listing remarks MLS

Great opportunity for an investor! Perfect for a rental, flip, or to live in! Property being sold as-is, seller to do no repairs. This is a three bedroom home with 2 bathrooms (1 full upstairs and 1 half-bath downstairs). Has the original hardwood flooring throughout the main and the bedrooms. New lighting , electrical, paint and the kitchen has new flooring, butcher countertop and comes with all appliances. The basement is divided into two main rooms; one has a half bath in it and a designated closet space. The two rooms have new quality vinyl flooring. The windows are push out to allow fresh air to come in. Hidden is a storage room that is plumbed in with a sink and has a work shop for your crafts and hobbies. The back has a nice sized yard with a paved area for a patio set and grill. The front has a upfront parking space for up to 3 or more vehicles. You don't want to miss out on this!

Key facts

  • Paved patio area
  • Off street parking
  • Basement

Tags

SPACIOUS FLOOR PLANEAT-IN KITCHENBASEMENTPAVED PATIO AREAOFF STREET PARKINGRENOVATION PROJECT

Property features AI

Finance

  • Financial info: Annual property tax information available

Exterior

  • Utilities: Public water; Public sewer; Electric service by Ameren
  • Home design: Single-family residence; One-level home; Brick construction
  • Construction: Brick construction
  • Exterior features: Front yard; Back yard

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating; Central air conditioning; Other heating and cooling features
  • Interior features: Full basement

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 $35k.

Deal economics

  • At list price, monthly cash flow is $633 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Cap rate 28.0% 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.
  • Zoned schools: Ashland Elem. And Br. (math 2% / reading 2%, grade F, #1,099 of 1,115 statewide, top 100%, 226 students, 99% FRL); Vashon High (math 2% / reading 2%, grade F, #520 of 521 statewide, top 100%, 568 students, 100% FRL) — zoned schools average 99% FRL vs 80% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 97 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($31k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $242 of loan paydown is wiped out by about $1k 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 + 3.0% rent growth), your $10k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • 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 $35,000

Questions for the listing agent

  1. Built in 1961 — 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. 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.
  4. 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.
  5. 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
3.14%
Cap rate
27.99%
Cash-on-cash
77.50%
DSCR
4.45
GRM
2.7

CMA / ARV

ARV (on-the-fly)
$59,616
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4627 Korte Ave 0.23mi 3/1.0 1,072 (-3%) 2mo $18,100 $17 83
4246 N Taylor Ave 0.16mi 4/1.5 (+1) 1,101 (-0%) 3mo $60,000 $54 82
4250 E Kossuth Ave 0.47mi 3/1.0 1,100 (-0%) 4mo $70,000 $64 74
4610 Penrose St 0.32mi 3/1.5 1,053 (-5%) 3mo $80,000 $76 73
4853 Lee Ave 0.66mi 2/1.0 (-1) 1,092 (-1%) 3mo $29,900 $27 60
4514 Bircher Blvd 0.32mi 3/2.0 1,222 (+11%) 4mo $30,000 $25 59
4843 Lee Ave 0.65mi 3/1.0 1,170 (+6%) 2mo $71,500 $61 58
4533 Lexington Ave 0.70mi 3/1.0 1,175 (+6%) 3mo $105,900 $90 54
4416 San Francisco Ave 0.54mi 2/1.5 (-1) 1,167 (+6%) 6mo $29,900 $26 54
4430 Sexauer Ave 0.44mi 2/1.0 (-1) 1,212 (+10%) 6mo $64,500 $53 53
4848 Calvin Ave 0.61mi 2/1.0 (-1) 1,004 (-9%) 4mo $65,000 $65 48
4729 Margaretta Ave 0.64mi 2/1.0 (-1) 982 (-11%) 2mo $9,900 $10 45

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
77.5%
Equity multiple
4.54×
Total profit
$34,652
Equity at exit
$5,219
10-year hold
IRR
81.1%
Equity multiple
9.38×
Total profit
$82,131
Equity at exit
$3,026

Cash invested: $9,800 (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 63115

Home prices YoY
-2.6%
Active inventory
97
Price-to-rent
2.7×

Monthly cashflow live

Estimated rent
$1,098 high interval (Pro) →
Mortgage (P&I)
$184
Tax from tax record
$36 /mo · $436/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$231
Net cashflow
$633

Break-even live

Break-even rent $297
Max offer price $35,000
Occupancy floor 37%

Sensitivity live

Price -10% $653 -5% $643 +0% $633 +5% $623 +10% $613
Rent -10% $546 -5% $590 +0% $633 +5% $676 +10% $720
Rate -1.0pp $651 -0.5pp $642 base $633 +0.5pp $624 +1.0pp $615

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
$8,750
Closing costs
$1,050
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4493 Bessie Ave Saint Louis, MO 3.0 1.0 880 $1,250 $1.42 44d 1 0.16mi
4426 Holly Ave Unit B St. Louis, MO 2.0 1.0 1000 $1,100 $1.10 15d 1 0.26mi
4497 Lee Ave Saint Louis, MO 3.0 2.0 1012 $1,000 $0.99 17d 1 0.26mi
4223 Red Bud Ave Unit 1F St. Louis, MO 2.0 1.0 1167 $895 $0.77 44d 1 0.37mi
4642 Farlin Ave Unit 1F St. Louis, MO 2.0 1.0 1056 $800 $0.76 44d 1 0.50mi
4847 Calvin Ave Saint Louis, MO 3.0 2.0 1000 $1,473 $1.47 2d 1 0.60mi
4040 Shreve Ave Saint Louis, MO 3.0 1.0 1201 $1,250 $1.04 44d 1 0.60mi
4919 Thekla Ave Saint Louis, MO 2.0 1.0 931 $700 $0.75 44d 1 0.75mi
4627 Maffitt Ave Saint Louis, MO 2.0 1.0 704 $795 $1.13 44d 1 1.16mi
5338 Claxton Ave Unit 33 St. Louis, MO 3.0 2.0 1196 $1,550 $1.30 44d 1 1.23mi
2046 Obear Ave Unit A St. Louis, MO 3.0 1.5 1456 $1,070 $0.73 44d 1 1.27mi
2002 Obear Ave St. Louis, MO 2.0 1.5 1024 $970 $0.95 5d 1 1.32mi
1906 Obear Ave #1 St. Louis, MO 2.0 1.5 1024 $970 $0.95 22d 1 1.35mi
2603 Belle Glade Ave Saint Louis, MO 2.0 1.0 945 $800 $0.85 5d 1 1.37mi

Listing history 6 events

  1. 2026-06-18
    days on market $35,000 Active 8 DOM
  2. 2026-06-17
    days on market $35,000 Active 7 DOM
  3. 2026-06-16
    days on market $35,000 Active 6 DOM
  4. 2026-06-15
    days on market $35,000 Active 5 DOM
  5. 2026-06-13
    remarks 663-char remark
  6. 2026-06-13
    listed $35,000 Active 3 DOM

ⓘ 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
$436 · $36/mo
Projected year-2 tax
$436 · $36/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 · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 6 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
$13,175
− Mortgage interest
−$1,961
− Property taxes
−$436
− Insurance
−$175
− Repairs & maintenance
−$1,054
− Management
−$1,054
− Depreciation
−$1,018
Taxable income
$7,478
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,795
After-tax cash flow
$5,801/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)
14,488
Household income
$30,622
Rent vs Own
57.7% rent · 42.3% own
Severe rent burden
1655.0

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 (95%)
Race & ethnicity
Black 95% White 2% Two or more races 2%
Foreign-born
0%

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
▼ -3.42%
Current HPI
127.3403
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

-50.7% since first listed
15 events — show timeline
  • 2026-06-10 Listed $35,000 MARIS as Distributed by MLS Grid
  • 2026-06-10 Coming Soon $35,000 MARIS as Distributed by MLS Grid
  • 2024-01-06 Rental Removed RENTLY
  • 2023-12-22 Listed for Rent RENTLY
  • 2023-12-07 Sold (Public Records) $120,000 Public Records
  • 2023-11-01 Sold (Public Records) $80,000 Public Records
  • 2023-08-28 Sold (Public Records) $53,000 Public Records
  • 2023-08-25 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2023-07-08 Pending MARIS as Distributed by MLS Grid
  • 2023-06-20 Delisted MARIS as Distributed by MLS Grid
  • 2023-05-26 Relisted MARIS as Distributed by MLS Grid
  • 2023-05-22 Pending MARIS as Distributed by MLS Grid
  • 2023-05-17 Price Changed $65,000 MARIS as Distributed by MLS Grid
  • 2023-05-10 Listed $75,000 MARIS as Distributed by MLS Grid
  • 2002-08-08 Sold (Public Records) $71,000 Public Records

Property tax history

-1.0%/yr

Latest (2024): $436 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…