CashFlowRE
Sign in Sign up
4138 Wright Ave
C Composite 55.44
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 +19.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.7/10.0
  • Rent growth +3.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$135,000

4138 Wright Ave · St. Ann, MO 63074
3 bd · 1.0 ba · 912 sqft · SingleFamily public records · 21 Days on market
Built 1941 0.35 ac lot Est $171k · 21% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • 0.35 acre lot
  • Built 1941
  • Listed 21 days

Property features AI

Finance

  • Financial info: Lease not considered

Exterior

  • Utilities: Public water; Public sewer; Electric service by Ameren; Natural gas available; Electricity available; Sewer available; Water available
  • Home design: Single family residence; Attached property; One level
  • Construction: Brick construction
  • Exterior features: Back yard; Level lot

Interior

  • Bedrooms: 2 bedrooms (both on the main level)
  • Flooring: Hardwood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Hardwood floors; Forced air heating; Central air conditioning

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 $135k.

Deal economics

  • At list price, monthly cash flow is $150 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $131k (3.0% below list).
  • Recommended offer: $131k (3.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Ritenour (suburban): math 13% / reading 27% proficiency, ranked #304 of 324 in MO (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Kratz Elem. (math 9% / reading 25%, grade F, #967 of 1,115 statewide, top 88%, 538 students, 99% FRL); Ritenour Sr. High (math 9% / reading 36%, grade F, #455 of 521 statewide, top 88%, 1,873 students, 100% FRL) — zoned schools average 100% FRL vs 66% district-wide (34 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.1%/yr); 61 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($52k/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 $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $55k; list at $135k implies a 145% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1941 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,893 (3.0% below list)

Questions for the listing agent

  1. Built in 1941 — 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
0.97%
Cap rate
7.63%
Cash-on-cash
4.77%
DSCR
1.21
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$171,456
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4224 Ashby Rd 0.34mi 2/1.5 (-1) 900 (-1%) 1mo $172,500 $192 74
4426 Treadway Ln 0.35mi 3/1.0 1,008 (+10%) 1mo $114,900 $114 65
11218 Saint Shawn Ln 0.55mi 3/1.0 840 (-8%) 1mo $154,900 $184 60
4325 Saint Dominic Ln 0.63mi 2/1.0 (-1) 850 (-7%) 0mo $140,000 $165 54
9724 Margo Ann Ln 0.53mi 2/1.0 (-1) 816 (-10%) 2mo $119,000 $146 51
11041 Saint Pius Ln 0.37mi 2/2.0 (-1) 792 (-13%) 1mo $164,900 $208 51
9745 Lilly Jean Dr 0.51mi 3/2.0 816 (-10%) 8mo $182,000 $223 48
10655 St Stephen Ln 0.73mi 3/1.0 792 (-13%) 0mo $175,000 $221 44
10639 Saint Stephen Ln 0.71mi 3/1.0 1,008 (+10%) 6mo $190,000 $188 44
11245 Saint Clement Ln 0.59mi 2/1.5 (-1) 994 (+9%) 8mo $120,000 $121 44
10753 Saint Stephen Ln 0.73mi 2/1.5 (-1) 792 (-13%) 3mo $179,900 $227 35
3661 Saint Marguerite Ln 0.74mi 2/1.0 (-1) 1,014 (+11%) 9mo $150,000 $148 35

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 · 4.14% rent growth · sell at horizon

5-year hold
IRR
-7.7%
Equity multiple
0.71×
Total profit
$-10,801
Equity at exit
$20,129
10-year hold
IRR
3.2%
Equity multiple
1.24×
Total profit
$9,249
Equity at exit
$11,672

Cash invested: $37,800 (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 63074

Rents YoY
4.1%
Active inventory
61
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$1,309 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$120 /mo · $1,436/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$150

Break-even live

Break-even rent $1,119
Max offer price $135,000
Occupancy floor 84%

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
$33,750
Closing costs
$4,050
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10145 Cabana Club Dr St Ann, MO 1.0–2.0 1.0–2.0 776 $1,060 $1.37 43d 8 0.10mi
4120 Geraldine Ave St Ann, MO 2.0 1.5 922 $1,200 $1.30 17d 1 0.19mi
4616 Country Ln St Ann, MO 2.0 1.0–2.0 758 $1,505 $1.99 2d 9 0.29mi
3961 Jane Ave Unit 3963 St Ann, MO 2.0 1.0 750 $1,195 $1.59 14d 1 0.36mi
10069 Livingston Ave St Ann, MO 2.0 1.0 875 $1,100 $1.26 23d 1 0.45mi
10742 Tropic Dr Unit VACANT St Ann, MO 2.0 1.0 800 $1,200 $1.50 43d 1 0.61mi
9807 Guthrie Ave Saint Louis, MO 3.0 2.0 1068 $1,700 $1.59 23d 1 0.63mi
11276 Liana Ln Saint Ann, MO 2.0 1.0 780 $1,189 $1.52 4d 1 0.66mi
10788 Tropic Dr Saint Ann, MO 2.0 1.0 828 $1,260 $1.52 43d 1 0.72mi
9675 Muriel Ave Unit 9627 Overland, MO 2.0 1.5 830 $1,200 $1.45 43d 1 0.90mi
9675 Muriel Ave Unit 9733 Overland, MO 2.0 1.5 830 $1,200 $1.45 2d 1 0.90mi
3529 Saint Joachim Ln Unit NA St Ann, MO 2.0 1.0 900 $1,450 $1.61 20d 1 0.94mi
3529 Saint Joachim Ln Saint Ann, MO 2.0 1.0 900 $1,450 $1.61 23d 1 0.94mi
9448 Harold Dr Saint Louis, MO 2.0 1.0 864 $1,495 $1.73 43d 1 1.01mi
3648 Edmundson Rd Unit 1 St. Louis, MO 2.0 1.0 900 $995 $1.11 43d 1 1.13mi
10214 Saint Anthony Ln Saint Ann, MO 2.0 1.0 734 $1,200 $1.63 43d 1 1.17mi
3434 Sims Ave Saint Ann, MO 3.0 1.5 988 $1,545 $1.56 43d 1 1.17mi
10116 Saint Katherine Ln Saint Ann, MO 3.0 1.0 984 $1,865 $1.90 17d 1 1.21mi
9969 Sloane Sq Unit 9969C St. Louis, MO 2.0 1.0 761 $895 $1.18 4d 1 1.31mi
9183 Harold Dr Saint Louis, MO 3.0 1.0 912 $1,200 $1.32 43d 1 1.36mi
9310 Shirley Gardens Dr Apt C St. Louis, MO 2.0 1.0 800 $1,200 $1.50 43d 1 1.49mi
9310 Shirley Gardens Dr Apt B St. Louis, MO 2.0 1.0 800 $1,100 $1.38 43d 1 1.49mi
3219 Royalton Ave Saint Louis, MO 2.0 1.0 792 $1,095 $1.38 21d 1 1.49mi

Listing history 14 events

  1. 2026-06-18
    days on market $135,000 Active 21 DOM
  2. 2026-06-17
    days on market $135,000 Active 20 DOM
  3. 2026-06-16
    days on market $135,000 Active 19 DOM
  4. 2026-06-15
    days on market $135,000 Active 18 DOM
  5. 2026-06-13
    statusdays on market $135,000 Active 16 DOM
  6. 2026-06-02
    status $135,000 Pending 14 DOM
  7. 2026-06-01
    days on market $135,000 Active 14 DOM
  8. 2026-05-31
    days on market $135,000 Active 13 DOM
  9. 2026-05-19
    listed $135,000 Active
  10. 2026-05-18
    historical $135,000
  11. 2007-12-18
    soldstatus $55,000
  12. 2005-07-08
    soldstatus $82,500
  13. 2003-02-06
    soldstatus $62,000
  14. 1957-03-15
    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
$1,436 · $120/mo
Projected year-2 tax
$1,436 · $120/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 4/10 Moderate 7 d/yr ≥105°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$15,707
− Mortgage interest
−$7,562
− Property taxes
−$1,436
− Insurance
−$675
− Repairs & maintenance
−$1,257
− Management
−$1,257
− Depreciation
−$3,927
Taxable loss
−$406
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$97
After-tax cash flow
$1,900/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
Ritenour
NCES district ID
2926640
Math proficiency
13% ▼ -14.00%
Reading proficiency
27% ▼ -7.00%
Median HH income
$41,410
Composite
17.04/100
National rank
#9125
State rank
#304 of 324 in MO

Livability — St. Ann

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Ann, MO
County
Saint Louis County · 888,823 people
City population
16,237
Metro
St. Louis, MO-IL
Population (ZIP)
15,793
Household income
$51,610
Rent vs Own
46.6% rent · 53.4% own
Severe rent burden
782.0

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 0.65)
Race & ethnicity
White 50% Black 27% Hispanic / Latino 19% Two or more races 5% Asian 2%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Lithuanian 2% Italian 1% Romanian 1%
Foreign-born
13% · Canada, China
Languages at home
80% English-only · Spanish 17% Chinese 1% German/W. Germanic 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
▼ -242.89%
Current HPI
210.6588
Rent YoY
▲ 4.14%
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

+117.7% since first listed
6 events — show timeline
  • 2026-05-19 Listed $135,000 MARIS as Distributed by MLS Grid
  • 2026-05-18 Coming Soon $135,000 MARIS as Distributed by MLS Grid
  • 2007-12-18 Sold (Public Records) $55,000 Public Records
  • 2005-07-08 Sold (Public Records) $82,500 Public Records
  • 2003-02-06 Sold (Public Records) $62,000 Public Records
  • 1957-03-15 Sold (Public Records) Public Records

Property tax history

+2.4%/yr

Latest (2022): $1,436 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…