CashFlowRE
Sign in Sign up
4762 Labadie Ave 🏷️ Likely Rental
C- Composite 51.95
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • 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

$35,900

4762 Labadie Ave · St. Louis, MO 63115
5 bd · 1.0 ba · 1,994 sqft · SingleFamily public records · 200 Days on market
Built 1897 6,952 sqft lot $18/sqft · 45% below area Est $65k · 45% under ↓ 28% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE DROP! Here's your chance - HUGE historic home, 3 stories ready for your vision! Outstanding location - great block of Greers Addition, on a one way street. This home is three stories of living and has a full basement and endless potential! Large front porch, arched brick around the front door. BIG city lot 41 x 141. Sqft is more than tax records reflect, guestimate is around 2,900. Could be a great 6 bedroom home with 3 full baths and a main floor bath. Lots of historic charm - beautiful brick built, fireplaces, hardwood flooring, columns+++ Who's ready to turn this into their dream home? Savvy investors! Turn this into a great income producing rental, either short term or long term - lots of bedrooms for section 8 / AirBnb. Make a smart investment move this quarter / end of year. Excellent flip opportunity - rehab & resell! Could also be purchased with 4753 Maffitt Avenue, St Louis, Missouri 63113 as a package deal. STL City has lots of opportunities for investors - this property may qualify for credits/ benefits due to its location. Opportunity Zones are economically-distressed areas where new investments may be eligible for preferential tax treatment. CALL NOW

Key facts

  • Hardwood flooring
  • Fireplaces
  • Large front porch

Tags

HISTORIC HOMEFULL BASEMENTLARGE FRONT PORCHHARDWOOD FLOORINGFIREPLACESCOLUMNS

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $35,900 price doesn't fit this home's estimated sale value (~$64,976) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 5-bed/1.0-bath single-family listed at $36k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $36k).
  • Recommended offer: $32k (12.0% below list) — sets the bar for market timing.
  • Cap rate 40.0% 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 C — 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: 97 active listings in the ZIP; lower-income renter base — watch delinquency; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $1,553/mo this rent would consume 61% of the median local household income ($31k/yr) (locally 1655% 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 $248 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 ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 200 days — a 12% lower offer ($32k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1897 — 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 $31,592 (12.0% below list)

Questions for the listing agent

  1. It's been on market 200 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1897 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
4.33%
Cap rate
40.01%
Cash-on-cash
120.41%
DSCR
6.36
GRM
1.9

CMA / ARV

ARV (median comp)
$64,976
List price
$35,900
Delta
-44.75%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3067 Marcus Ave 0.18mi 5/2.0 2,134 (+7%) 17mo $14,900 $7 61
4118 N Kingshighway Blvd 0.75mi 4/2.0 (-1) 1,971 (-1%) 14mo $34,900 $18 42
4558 Cote Brilliante Ave 0.63mi 5/2.0 2,116 (+6%) 23mo $120,000 $57 37
5069 Lotus Ave 0.64mi 4/1.5 (-1) 1,734 (-13%) 12mo $34,700 $20 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.81×
Total profit
$58,430
Equity at exit
$5,353
10-year hold
IRR
Equity multiple
14.29×
Total profit
$133,622
Equity at exit
$3,104

Cash invested: $10,052 (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
1.9×

Monthly cashflow live

Estimated rent
$1,553 medium interval (Pro) →
Mortgage (P&I)
$188
Tax from tax record
$15 /mo · $178/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$1,009

Break-even live

Break-even rent $276
Max offer price $35,900
Occupancy floor 30%

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
$8,975
Closing costs
$1,077
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.

Listing history 7 events

  1. 2026-04-27
    price $35,900 1191-char remark
    Show marketing remark (1191 chars)

    PRICE DROP! Here's your chance - HUGE historic home, 3 stories ready for your vision! Outstanding location - great block of Greers Addition, on a one way street. This home is three stories of living and has a full basement and endless potential! Large front porch, arched brick around the front door. BIG city lot 41 x 141. Sqft is more than tax records reflect, guestimate is around 2,900. Could be a great 6 bedroom home with 3 full baths and a main floor bath. Lots of historic charm - beautiful brick built, fireplaces, hardwood flooring, columns+++ Who's ready to turn this into their dream home? Savvy investors! Turn this into a great income producing rental, either short term or long term - lots of bedrooms for section 8 / AirBnb. Make a smart investment move this quarter / end of year. Excellent flip opportunity - rehab & resell! Could also be purchased with 4753 Maffitt Avenue, St Louis, Missouri 63113 as a package deal. STL City has lots of opportunities for investors - this property may qualify for credits/ benefits due to its location. Opportunity Zones are economically-distressed areas where new investments may be eligible for preferential tax treatment. CALL NOW

  2. 2026-03-30
    price $37,900 1191-char remark
    Show marketing remark (1191 chars)

    PRICE DROP! Here's your chance - HUGE historic home, 3 stories ready for your vision! Outstanding location - great block of Greers Addition, on a one way street. This home is three stories of living and has a full basement and endless potential! Large front porch, arched brick around the front door. BIG city lot 41 x 141. Sqft is more than tax records reflect, guestimate is around 2,900. Could be a great 6 bedroom home with 3 full baths and a main floor bath. Lots of historic charm - beautiful brick built, fireplaces, hardwood flooring, columns+++ Who's ready to turn this into their dream home? Savvy investors! Turn this into a great income producing rental, either short term or long term - lots of bedrooms for section 8 / AirBnb. Make a smart investment move this quarter / end of year. Excellent flip opportunity - rehab & resell! Could also be purchased with 4753 Maffitt Avenue, St Louis, Missouri 63113 as a package deal. STL City has lots of opportunities for investors - this property may qualify for credits/ benefits due to its location. Opportunity Zones are economically-distressed areas where new investments may be eligible for preferential tax treatment. CALL NOW

  3. 2026-03-05
    price $40,900 1191-char remark
    Show marketing remark (1191 chars)

    PRICE DROP! Here's your chance - HUGE historic home, 3 stories ready for your vision! Outstanding location - great block of Greers Addition, on a one way street. This home is three stories of living and has a full basement and endless potential! Large front porch, arched brick around the front door. BIG city lot 41 x 141. Sqft is more than tax records reflect, guestimate is around 2,900. Could be a great 6 bedroom home with 3 full baths and a main floor bath. Lots of historic charm - beautiful brick built, fireplaces, hardwood flooring, columns+++ Who's ready to turn this into their dream home? Savvy investors! Turn this into a great income producing rental, either short term or long term - lots of bedrooms for section 8 / AirBnb. Make a smart investment move this quarter / end of year. Excellent flip opportunity - rehab & resell! Could also be purchased with 4753 Maffitt Avenue, St Louis, Missouri 63113 as a package deal. STL City has lots of opportunities for investors - this property may qualify for credits/ benefits due to its location. Opportunity Zones are economically-distressed areas where new investments may be eligible for preferential tax treatment. CALL NOW

  4. 2026-01-02
    price $44,900 1191-char remark
    Show marketing remark (1191 chars)

    PRICE DROP! Here's your chance - HUGE historic home, 3 stories ready for your vision! Outstanding location - great block of Greers Addition, on a one way street. This home is three stories of living and has a full basement and endless potential! Large front porch, arched brick around the front door. BIG city lot 41 x 141. Sqft is more than tax records reflect, guestimate is around 2,900. Could be a great 6 bedroom home with 3 full baths and a main floor bath. Lots of historic charm - beautiful brick built, fireplaces, hardwood flooring, columns+++ Who's ready to turn this into their dream home? Savvy investors! Turn this into a great income producing rental, either short term or long term - lots of bedrooms for section 8 / AirBnb. Make a smart investment move this quarter / end of year. Excellent flip opportunity - rehab & resell! Could also be purchased with 4753 Maffitt Avenue, St Louis, Missouri 63113 as a package deal. STL City has lots of opportunities for investors - this property may qualify for credits/ benefits due to its location. Opportunity Zones are economically-distressed areas where new investments may be eligible for preferential tax treatment. CALL NOW

  5. 2025-11-11
    listed $49,999 Active 1191-char remark
    Show marketing remark (1191 chars)

    PRICE DROP! Here's your chance - HUGE historic home, 3 stories ready for your vision! Outstanding location - great block of Greers Addition, on a one way street. This home is three stories of living and has a full basement and endless potential! Large front porch, arched brick around the front door. BIG city lot 41 x 141. Sqft is more than tax records reflect, guestimate is around 2,900. Could be a great 6 bedroom home with 3 full baths and a main floor bath. Lots of historic charm - beautiful brick built, fireplaces, hardwood flooring, columns+++ Who's ready to turn this into their dream home? Savvy investors! Turn this into a great income producing rental, either short term or long term - lots of bedrooms for section 8 / AirBnb. Make a smart investment move this quarter / end of year. Excellent flip opportunity - rehab & resell! Could also be purchased with 4753 Maffitt Avenue, St Louis, Missouri 63113 as a package deal. STL City has lots of opportunities for investors - this property may qualify for credits/ benefits due to its location. Opportunity Zones are economically-distressed areas where new investments may be eligible for preferential tax treatment. CALL NOW

  6. 2003-12-04
    soldstatus
  7. 1995-06-05
    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
$178 · $15/mo
Projected year-2 tax
$348 · $29/mo
Expected delta
+$170/yr (+$14/mo · 95.8%)

ⓘ 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
$18,633
− Mortgage interest
−$2,011
− Property taxes
−$178
− Insurance
−$180
− Repairs & maintenance
−$1,491
− Management
−$1,491
− Depreciation
−$1,044
Taxable income
$12,239
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,937
After-tax cash flow
$9,166/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

-28.2% since first listed
7 events — show timeline
  • 2026-04-27 Price Changed $35,900 MARIS as Distributed by MLS Grid
  • 2026-03-30 Price Changed $37,900 MARIS as Distributed by MLS Grid
  • 2026-03-05 Price Changed $40,900 MARIS as Distributed by MLS Grid
  • 2026-01-02 Price Changed $44,900 MARIS as Distributed by MLS Grid
  • 2025-11-11 Listed $49,999 MARIS as Distributed by MLS Grid
  • 2003-12-04 Sold (Public Records) Public Records
  • 1995-06-05 Sold (Public Records) Public Records

Property tax history

+0.8%/yr

Latest (2024): $178 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…