CashFlowRE
Sign in Sign up
710 Leland Ave 6-Plex
D Composite 42.38
Why this score? — see what drove the D 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 +17.5/30.0
  • DSCR +5.5/10.0
  • ARV discount +4.2/15.0
  • 1% rule +3.8/10.0
  • 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

$1,499,000

710 Leland Ave · University City, MO 63130
2 bd · 1.0 ba · 9,936 sqft · MultiFamily public records · 249 Days on market
Built 1920 6,185 sqft lot $151/sqft · 7% above area Est $1396k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 6 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

***Rare 6-Family Investment in the Delmar Loop!!!*** Beautifully renovated 6-family residence just steps from Washington University and all the attractions of the Delmar Loop. This 9,936 sq. ft. building features oversized units of more than 1,600 sq. ft. each. Four units—three on the right wing and one on the left wing—were COMPLETELY GUTTED AND FULLY REBUILT - LESS THAN TWO YEARS AGO, including all-new plumbing, electric, HVAC systems, ductwork, kitchens, baths, flooring, and modern interior layouts. The building also features a BRAND-NEW ROOF INSTALLED IN 2025. The right wing includes three fully redesigned 3-bedrooms, 3-bathroom units with open layouts, balconies, in-unit laundry, brand new kitchens with granite counters and stainless-steel appliances, new flooring, windows, and completely updated plumbing, electric, and HVAC systems as part of a full gut renovation completed less than two years ago. The left wing offers three additional renovated apartments with updated kitchens and baths, refinished hardwood floors, and fresh paint, with opportunity for further value-add upgrades. One of the left-wing units also underwent a full gut rehab within the last two years, including new plumbing, electric, and HVAC. Perfect for both investors and owner-occupants, the property benefits from strong rental demand from Washington University students and unbeatable walkability to Starbucks, Fitz’s, Blueberry Hill, Tivoli Theatre, Moonrise Hotel, Vintage Vinyl, and the rest of the Delmar Loop’s shopping, dining, and entertainment. One unit is currently available, offering the option to lease immediately for income or reserve for your own residence.

Key facts

  • 6,185 sq ft lot
  • 4 parking spots
  • Built 1920

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 6 × 3-bed/3-bath units multifamily listed at $1.50M.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive. Per door: $193/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $1.32M (11.8% below list).
  • Recommended offer: $1.32M (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% 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.
  • Market conditions: Rents rising (+3.6%/yr); 162 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • At $13,218/mo this rent would consume 185% of the median local household income ($86k/yr) (locally 893% 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 $10k of loan paydown is wiped out by about $45k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 249 days — a 12% lower offer ($1.32M) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $669k; list at $1.50M implies a 124% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — 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 $1,319,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 249 days. Have you received any prior offers? Is the seller open to a 12% 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 1920 — 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. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.88%
Cap rate
7.22%
Cash-on-cash
3.31%
DSCR
1.15
GRM
9.5

CMA / ARV

ARV (median comp)
$1,395,543
List price
$1,499,000
Delta
7.41%
Verdict
FAIR
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.61% rent growth · sell at horizon

5-year hold
IRR
-10.5%
Equity multiple
0.62×
Total profit
$-161,563
Equity at exit
$223,506
10-year hold
IRR
-0.5%
Equity multiple
0.97×
Total profit
$-13,825
Equity at exit
$129,606

Cash invested: $419,720 (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
56.7×

Monthly cashflow live

Estimated rent
$13,218 high interval (Pro) →
Mortgage (P&I)
$7,861
Tax from tax record
$801 /mo · $9,606/yr
Insurance
$625
HOA
$0
Vacancy / Maint / Mgmt
$2,776
Net cashflow
$1,156

Break-even live

Break-even rent $11,754
Max offer price $1,499,000
Occupancy floor 86%

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

UnitsBedsBathsEst. rent
Total (6 units) $13,218

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
$374,750
Closing costs
$44,970
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
757 Syracuse Ave Saint Louis, MO 3.0 2.0 9300 $2,150 $0.23 4d 1 0.15mi

Listing history 22 events

  1. 2026-06-18
    days on market $1,499,000 Active 249 DOM
  2. 2026-06-17
    days on market $1,499,000 Active 248 DOM
  3. 2026-06-16
    days on market $1,499,000 Active 247 DOM
  4. 2026-06-15
    days on market $1,499,000 Active 246 DOM
  5. 2026-06-13
    days on market $1,499,000 Active 244 DOM
  6. 2026-06-13
    days on market $1,499,000 Active 243 DOM
  7. 2026-06-09
    days on market $1,499,000 Active 240 DOM
  8. 2026-06-08
    days on market $1,499,000 Active 239 DOM
  9. 2026-06-07
    days on market $1,499,000 Active 238 DOM
  10. 2026-06-05
    days on market $1,499,000 Active 235 DOM
  11. 2026-06-03
    days on market $1,499,000 Active 234 DOM
  12. 2026-06-02
    days on market $1,499,000 Active 233 DOM
  13. 2026-06-01
    days on market $1,499,000 Active 232 DOM
  14. 2026-05-31
    days on market $1,499,000 Active 231 DOM
  15. 2026-05-13
    price $1,499,000 1692-char remark
    Show marketing remark (1692 chars)

    ***Rare 6-Family Investment in the Delmar Loop!!!*** Beautifully renovated 6-family residence just steps from Washington University and all the attractions of the Delmar Loop. This 9,936 sq. ft. building features oversized units of more than 1,600 sq. ft. each. Four units—three on the right wing and one on the left wing—were COMPLETELY GUTTED AND FULLY REBUILT - LESS THAN TWO YEARS AGO, including all-new plumbing, electric, HVAC systems, ductwork, kitchens, baths, flooring, and modern interior layouts. The building also features a BRAND-NEW ROOF INSTALLED IN 2025. The right wing includes three fully redesigned 3-bedrooms, 3-bathroom units with open layouts, balconies, in-unit laundry, brand new kitchens with granite counters and stainless-steel appliances, new flooring, windows, and completely updated plumbing, electric, and HVAC systems as part of a full gut renovation completed less than two years ago. The left wing offers three additional renovated apartments with updated kitchens and baths, refinished hardwood floors, and fresh paint, with opportunity for further value-add upgrades. One of the left-wing units also underwent a full gut rehab within the last two years, including new plumbing, electric, and HVAC. Perfect for both investors and owner-occupants, the property benefits from strong rental demand from Washington University students and unbeatable walkability to Starbucks, Fitz’s, Blueberry Hill, Tivoli Theatre, Moonrise Hotel, Vintage Vinyl, and the rest of the Delmar Loop’s shopping, dining, and entertainment. One unit is currently available, offering the option to lease immediately for income or reserve for your own residence.

  16. 2026-01-23
    price $1,599,000 1692-char remark
    Show marketing remark (1692 chars)

    ***Rare 6-Family Investment in the Delmar Loop!!!*** Beautifully renovated 6-family residence just steps from Washington University and all the attractions of the Delmar Loop. This 9,936 sq. ft. building features oversized units of more than 1,600 sq. ft. each. Four units—three on the right wing and one on the left wing—were COMPLETELY GUTTED AND FULLY REBUILT - LESS THAN TWO YEARS AGO, including all-new plumbing, electric, HVAC systems, ductwork, kitchens, baths, flooring, and modern interior layouts. The building also features a BRAND-NEW ROOF INSTALLED IN 2025. The right wing includes three fully redesigned 3-bedrooms, 3-bathroom units with open layouts, balconies, in-unit laundry, brand new kitchens with granite counters and stainless-steel appliances, new flooring, windows, and completely updated plumbing, electric, and HVAC systems as part of a full gut renovation completed less than two years ago. The left wing offers three additional renovated apartments with updated kitchens and baths, refinished hardwood floors, and fresh paint, with opportunity for further value-add upgrades. One of the left-wing units also underwent a full gut rehab within the last two years, including new plumbing, electric, and HVAC. Perfect for both investors and owner-occupants, the property benefits from strong rental demand from Washington University students and unbeatable walkability to Starbucks, Fitz’s, Blueberry Hill, Tivoli Theatre, Moonrise Hotel, Vintage Vinyl, and the rest of the Delmar Loop’s shopping, dining, and entertainment. One unit is currently available, offering the option to lease immediately for income or reserve for your own residence.

  17. 2025-11-10
    price $1,699,000 1692-char remark
    Show marketing remark (1692 chars)

    ***Rare 6-Family Investment in the Delmar Loop!!!*** Beautifully renovated 6-family residence just steps from Washington University and all the attractions of the Delmar Loop. This 9,936 sq. ft. building features oversized units of more than 1,600 sq. ft. each. Four units—three on the right wing and one on the left wing—were COMPLETELY GUTTED AND FULLY REBUILT - LESS THAN TWO YEARS AGO, including all-new plumbing, electric, HVAC systems, ductwork, kitchens, baths, flooring, and modern interior layouts. The building also features a BRAND-NEW ROOF INSTALLED IN 2025. The right wing includes three fully redesigned 3-bedrooms, 3-bathroom units with open layouts, balconies, in-unit laundry, brand new kitchens with granite counters and stainless-steel appliances, new flooring, windows, and completely updated plumbing, electric, and HVAC systems as part of a full gut renovation completed less than two years ago. The left wing offers three additional renovated apartments with updated kitchens and baths, refinished hardwood floors, and fresh paint, with opportunity for further value-add upgrades. One of the left-wing units also underwent a full gut rehab within the last two years, including new plumbing, electric, and HVAC. Perfect for both investors and owner-occupants, the property benefits from strong rental demand from Washington University students and unbeatable walkability to Starbucks, Fitz’s, Blueberry Hill, Tivoli Theatre, Moonrise Hotel, Vintage Vinyl, and the rest of the Delmar Loop’s shopping, dining, and entertainment. One unit is currently available, offering the option to lease immediately for income or reserve for your own residence.

  18. 2025-10-13
    listed $1,799,000 Active 1692-char remark
    Show marketing remark (1692 chars)

    ***Rare 6-Family Investment in the Delmar Loop!!!*** Beautifully renovated 6-family residence just steps from Washington University and all the attractions of the Delmar Loop. This 9,936 sq. ft. building features oversized units of more than 1,600 sq. ft. each. Four units—three on the right wing and one on the left wing—were COMPLETELY GUTTED AND FULLY REBUILT - LESS THAN TWO YEARS AGO, including all-new plumbing, electric, HVAC systems, ductwork, kitchens, baths, flooring, and modern interior layouts. The building also features a BRAND-NEW ROOF INSTALLED IN 2025. The right wing includes three fully redesigned 3-bedrooms, 3-bathroom units with open layouts, balconies, in-unit laundry, brand new kitchens with granite counters and stainless-steel appliances, new flooring, windows, and completely updated plumbing, electric, and HVAC systems as part of a full gut renovation completed less than two years ago. The left wing offers three additional renovated apartments with updated kitchens and baths, refinished hardwood floors, and fresh paint, with opportunity for further value-add upgrades. One of the left-wing units also underwent a full gut rehab within the last two years, including new plumbing, electric, and HVAC. Perfect for both investors and owner-occupants, the property benefits from strong rental demand from Washington University students and unbeatable walkability to Starbucks, Fitz’s, Blueberry Hill, Tivoli Theatre, Moonrise Hotel, Vintage Vinyl, and the rest of the Delmar Loop’s shopping, dining, and entertainment. One unit is currently available, offering the option to lease immediately for income or reserve for your own residence.

  19. 2025-10-09
    historical $1,799,000 1692-char remark
    Show marketing remark (1692 chars)

    ***Rare 6-Family Investment in the Delmar Loop!!!*** Beautifully renovated 6-family residence just steps from Washington University and all the attractions of the Delmar Loop. This 9,936 sq. ft. building features oversized units of more than 1,600 sq. ft. each. Four units—three on the right wing and one on the left wing—were COMPLETELY GUTTED AND FULLY REBUILT - LESS THAN TWO YEARS AGO, including all-new plumbing, electric, HVAC systems, ductwork, kitchens, baths, flooring, and modern interior layouts. The building also features a BRAND-NEW ROOF INSTALLED IN 2025. The right wing includes three fully redesigned 3-bedrooms, 3-bathroom units with open layouts, balconies, in-unit laundry, brand new kitchens with granite counters and stainless-steel appliances, new flooring, windows, and completely updated plumbing, electric, and HVAC systems as part of a full gut renovation completed less than two years ago. The left wing offers three additional renovated apartments with updated kitchens and baths, refinished hardwood floors, and fresh paint, with opportunity for further value-add upgrades. One of the left-wing units also underwent a full gut rehab within the last two years, including new plumbing, electric, and HVAC. Perfect for both investors and owner-occupants, the property benefits from strong rental demand from Washington University students and unbeatable walkability to Starbucks, Fitz’s, Blueberry Hill, Tivoli Theatre, Moonrise Hotel, Vintage Vinyl, and the rest of the Delmar Loop’s shopping, dining, and entertainment. One unit is currently available, offering the option to lease immediately for income or reserve for your own residence.

  20. 2017-06-21
    soldstatus $669,000
  21. 1997-01-06
    soldstatus $160,000
  22. 1993-08-18
    soldstatus $135,000

ⓘ 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
$9,606 · $801/mo
Projected year-2 tax
$14,540 · $1,212/mo
Expected delta
+$4,934/yr (+$411/mo · 51.4%)

ⓘ 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
$158,616
− Mortgage interest
−$83,967
− Property taxes
−$9,606
− Insurance
−$7,495
− Repairs & maintenance
−$12,689
− Management
−$12,689
− Depreciation
−$43,607
Taxable loss
−$11,439
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,745
After-tax cash flow
$16,619/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

+1010.4% since first listed
8 events — show timeline
  • 2026-05-13 Price Changed $1,499,000 MARIS as Distributed by MLS Grid
  • 2026-01-23 Price Changed $1,599,000 MARIS as Distributed by MLS Grid
  • 2025-11-10 Price Changed $1,699,000 MARIS as Distributed by MLS Grid
  • 2025-10-13 Listed $1,799,000 MARIS as Distributed by MLS Grid
  • 2025-10-09 Coming Soon $1,799,000 MARIS as Distributed by MLS Grid
  • 2017-06-21 Sold (Public Records) $669,000 Public Records
  • 1997-01-06 Sold (Public Records) $160,000 Public Records
  • 1993-08-18 Sold (Public Records) $135,000 Public Records

Property tax history

+6.8%/yr

Latest (2022): $9,606 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…