CashFlowRE
Sign in Sign up
4429 Pennsylvania Ave 🏷️ Likely Rental
B- Composite 66.97
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 +3.3/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$44,900

4429 Pennsylvania Ave · St. Louis, MO 63111
2 bd · 1.0 ba · 1,422 sqft · SingleFamily public records · 35 Days on market
Built 1898 3,175 sqft lot $32/sqft · 70% below area ↓ 25% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

South City charmer full of potential! Located at 4429 Pennsylvania Ave, this 2-bedroom, 1-bath home is a fantastic opportunity for investors or rehabbers looking to bring their vision to life. The main floor features hardwood flooring throughout, along with some original millwork that adds character and historic appeal. This property has been consistently rented over the years, offering a strong track record as an income-producing asset, and is ready for updates, improvements, or a new tenant. With the right touch, this home could truly shine. Whether you're looking to renovate and resell or add to your rental portfolio, this is a great chance to invest in a classic South City property with solid bones and timeless charm.

Key facts

  • 3,175 sq ft lot
  • Built 1898
  • Listed 35 days

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 $44,900 price doesn't fit this home's estimated sale value (~$149,830) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $45k.

Deal economics

  • At list price, monthly cash flow is $509 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $44k (3.0% below list) — sets the bar for market timing.
  • Cap rate 19.9% 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 (+3.3%/yr); 125 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $310 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 + 3.3% rent growth), your $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1898 — 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 $43,553 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1898 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
2.39%
Cap rate
19.89%
Cash-on-cash
48.58%
DSCR
3.16
GRM
3.5

CMA / ARV

ARV (median comp)
$149,830
List price
$44,900
Delta
-70.03%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3025 Mount Pleasant St 0.18mi 3/2.0 (+1) 1,462 (+3%) 0mo $130,000 $89 77
4240 Nebraska Ave 0.25mi 3/— (+1) 1,476 (+4%) 6mo $35,000 $24 72
4636 S Compton Ave 0.31mi 3/2.0 (+1) 1,502 (+6%) 2mo $180,000 $120 66
3139 Mount Pleasant St 0.23mi 3/2.0 (+1) 1,270 (-11%) 1mo $175,000 $138 62
4224 Grace Ave 0.55mi 2/1.0 1,498 (+5%) 6mo $115,900 $77 60
5011 Alaska Ave 0.64mi 3/1.5 (+1) 1,369 (-4%) 1mo $184,900 $135 56
5030 Idaho Ave 0.64mi 2/2.0 1,350 (-5%) 8mo $159,900 $118 51
4659 Tennessee Ave 0.56mi 2/1.0 1,215 (-15%) 1mo $109,000 $90 49
4116 Virginia Ave 0.45mi 3/2.0 (+1) 1,613 (+13%) 1mo $235,000 $146 46
3740 Meramec St 0.71mi 2/1.0 1,600 (+12%) 1mo $95,000 $59 45
5123 Wicklow Pl 0.64mi 3/2.0 (+1) 1,315 (-8%) 6mo $210,000 $160 44
4921 S Compton Ave 0.53mi 3/2.0 (+1) 1,210 (-15%) 4mo $224,900 $186 38

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 · 3.27% rent growth · sell at horizon

5-year hold
IRR
46.5%
Equity multiple
3.03×
Total profit
$25,466
Equity at exit
$6,695
10-year hold
IRR
52.4%
Equity multiple
6.19×
Total profit
$65,260
Equity at exit
$3,882

Cash invested: $12,572 (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 63111

Rents YoY
3.3%
Active inventory
125
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,074 high interval (Pro) →
Mortgage (P&I)
$235
Tax from tax record
$85 /mo · $1,024/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$226
Net cashflow
$509

Break-even live

Break-even rent $430
Max offer price $44,900
Occupancy floor 48%

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
$11,225
Closing costs
$1,347
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4450 Pennsylvania Ave Saint Louis, MO 3.0 1.0 1500 $1,100 $0.73 4d 1 0.09mi
4513 Pennsylvania Ave Unit 4515 1F St. Louis, MO 1.0 1.0 1000 $875 $0.88 43d 1 0.12mi
4308 Nebraska Ave Unit A St. Louis, MO 1.0 1.0 1012 $1,148 $1.13 7d 1 0.18mi
4308 Nebraska Ave Unit B St. Louis, MO 2.0 2.0 1012 $1,148 $1.13 7d 1 0.18mi
4528 Nebraska Ave Unit 305 St. Louis, MO 2.0 2.0 950 $1,345 $1.42 23d 1 0.20mi
4542 Virginia Ave Unit 1F St. Louis, MO 1.0 1.0 935 $700 $0.75 23d 1 0.30mi
4617 S Compton Ave Saint Louis, MO 1.0 1.0 987 $795 $0.81 3d 1 0.30mi
4238 California Ave St. Louis, MO 2.0 1.0 1000 $1,300 $1.30 43d 1 0.31mi
4127 Minnesota Ave Unit 1F St. Louis, MO 3.0 1.0 1155 $1,200 $1.04 43d 1 0.36mi
4127 Minnesota Ave Unit 2F St. Louis, MO 3.0 1.0 1155 $1,200 $1.04 43d 1 0.36mi
4130 Minnesota Ave Saint Louis, MO 2.0 1.0 1234 $975 $0.79 14d 1 0.36mi
4145 S Compton Ave Saint Louis, MO 3.0 2.0 1656 $1,520 $0.92 43d 1 0.36mi
4126 Minnesota Ave Unit 2f St. Louis, MO 2.0 1.0 1150 $1,028 $0.89 23d 1 0.36mi
3230 Pulaski St Unit 3232B St. Louis, MO 1.0 1.0 892 $885 $0.99 4d 1 0.36mi
4127 Oregon Ave Unit 2F St. Louis, MO 2.0 1.0 1000 $1,203 $1.20 23d 1 0.39mi
4657 Idaho Ave Unit 4659 St. Louis, MO 2.0 2.0 1668 $1,295 $0.78 23d 1 0.41mi
3138 Gasconade St Unit 3138 2W St. Louis, MO 1.0 1.0 950 $850 $0.89 17d 1 0.41mi
4401 Tennessee Ave Unit A St. Louis, MO 1.0 1.0 1100 $995 $0.90 4d 1 0.41mi
4637 Louisiana Ave Saint Louis, MO 2.0 1.0 1104 $1,175 $1.06 12d 1 0.45mi
4416 S Grand Blvd Saint Louis, MO 3.0 1.0 963 $1,550 $1.61 23d 1 0.46mi
4217 S Grand Blvd Unit 1 St. Louis, MO 3.0 1.0 1250 $1,400 $1.12 4d 1 0.48mi
3324 Liberty St Saint Louis, MO 2.0 1.0 1100 $950 $0.86 16d 1 0.51mi
3243 Delor St Unit 3243 St. Louis, MO 3.0 1.0 1100 $1,250 $1.14 22d 1 0.51mi
4716 Louisiana Ave Unit 2F St. Louis, MO 2.0 1.0 1200 $995 $0.83 43d 1 0.55mi
3637 Meramec St Saint Louis, MO 3.0 1.5 1632 $1,925 $1.18 17d 1 0.56mi
2806 Osage St Apt 2E St. Louis, MO 1.0 1.0 992 $750 $0.76 43d 1 0.56mi
4684 S Grand Blvd Saint Louis, MO 1.0 1.0 1000 $800 $0.80 10d 1 0.60mi
3922 Minnesota Ave Saint Louis, MO 2.0 1.0 1000 $925 $0.93 43d 1 0.61mi
5102 Wicklow Pl Saint Louis, MO 2.0 1.5 928 $1,350 $1.45 23d 1 0.62mi
3914 Michigan Ave Saint Louis, MO 2.0 1.0 1376 $1,150 $0.84 43d 1 0.63mi
5009 S Broadway St Unit 5011A St. Louis, MO 2.0 1.0 990 $1,200 $1.21 43d 1 0.63mi
4234 Dewey Ave Saint Louis, MO 1.0 1.0 884 $745 $0.84 43d 1 0.63mi
3635 Marceline Ter Unit 2ND St. Louis, MO 3.0 1.0 1250 $1,275 $1.02 43d 1 0.64mi
4722 S Grand Blvd Unit 2N St. Louis, MO 1.0 1.0 925 $750 $0.81 14d 1 0.64mi
3116 Keokuk St Unit 1F St. Louis, MO 2.0 1.0 900 $850 $0.94 2d 1 0.65mi
3116 Keokuk St Saint Louis, MO 2.0 1.0 900 $850 $0.94 2d 1 0.65mi
3146 Keokuk St Saint Louis, MO 3.0 1.0 1528 $1,500 $0.98 23d 1 0.65mi
5027 S Broadway St Unit 5027 St. Louis, MO 2.0 1.0 900 $950 $1.06 43d 1 0.66mi
3855 Minnesota Ave Unit B St. Louis, MO 2.0 1.0 900 $850 $0.94 43d 1 0.68mi
3131 Keokuk St #3131 Saint Louis, MO 3.0 2.0 1500 $1,475 $0.98 14d 1 0.68mi

Listing history 6 events

  1. 2026-05-14
    price $44,900 733-char remark
    Show marketing remark (733 chars)

    South City charmer full of potential! Located at 4429 Pennsylvania Ave, this 2-bedroom, 1-bath home is a fantastic opportunity for investors or rehabbers looking to bring their vision to life. The main floor features hardwood flooring throughout, along with some original millwork that adds character and historic appeal. This property has been consistently rented over the years, offering a strong track record as an income-producing asset, and is ready for updates, improvements, or a new tenant. With the right touch, this home could truly shine. Whether you're looking to renovate and resell or add to your rental portfolio, this is a great chance to invest in a classic South City property with solid bones and timeless charm.

  2. 2026-04-22
    status Active 733-char remark
    Show marketing remark (733 chars)

    South City charmer full of potential! Located at 4429 Pennsylvania Ave, this 2-bedroom, 1-bath home is a fantastic opportunity for investors or rehabbers looking to bring their vision to life. The main floor features hardwood flooring throughout, along with some original millwork that adds character and historic appeal. This property has been consistently rented over the years, offering a strong track record as an income-producing asset, and is ready for updates, improvements, or a new tenant. With the right touch, this home could truly shine. Whether you're looking to renovate and resell or add to your rental portfolio, this is a great chance to invest in a classic South City property with solid bones and timeless charm.

  3. 2026-04-02
    status Pending 733-char remark
    Show marketing remark (733 chars)

    South City charmer full of potential! Located at 4429 Pennsylvania Ave, this 2-bedroom, 1-bath home is a fantastic opportunity for investors or rehabbers looking to bring their vision to life. The main floor features hardwood flooring throughout, along with some original millwork that adds character and historic appeal. This property has been consistently rented over the years, offering a strong track record as an income-producing asset, and is ready for updates, improvements, or a new tenant. With the right touch, this home could truly shine. Whether you're looking to renovate and resell or add to your rental portfolio, this is a great chance to invest in a classic South City property with solid bones and timeless charm.

  4. 2026-03-26
    listed $59,900 Active 733-char remark
    Show marketing remark (733 chars)

    South City charmer full of potential! Located at 4429 Pennsylvania Ave, this 2-bedroom, 1-bath home is a fantastic opportunity for investors or rehabbers looking to bring their vision to life. The main floor features hardwood flooring throughout, along with some original millwork that adds character and historic appeal. This property has been consistently rented over the years, offering a strong track record as an income-producing asset, and is ready for updates, improvements, or a new tenant. With the right touch, this home could truly shine. Whether you're looking to renovate and resell or add to your rental portfolio, this is a great chance to invest in a classic South City property with solid bones and timeless charm.

  5. 2022-03-15
    price $875
  6. 2004-11-02
    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
$1,024 · $85/mo
Projected year-2 tax
$1,024 · $85/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 ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 4 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
$12,888
− Mortgage interest
−$2,515
− Property taxes
−$1,024
− Insurance
−$224
− Repairs & maintenance
−$1,031
− Management
−$1,031
− Depreciation
−$1,306
Taxable income
$5,756
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,381
After-tax cash flow
$4,726/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)
18,851
Household income
$47,039
Rent vs Own
61.6% rent · 38.4% own
Severe rent burden
1364.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
Black 42% White 41% Two or more races 11% Hispanic / Latino 9% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 3% Slovak 1% Romanian 1%
Foreign-born
7% · Canada, India
Languages at home
90% English-only · Spanish 7% Other Indo-European 1%

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
▼ -92.80%
Current HPI
169.4644
Rent YoY
▲ 3.27%
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

-25.0% since first listed
6 events — show timeline
  • 2026-05-14 Price Changed $44,900 MARIS as Distributed by MLS Grid
  • 2026-04-22 Relisted MARIS as Distributed by MLS Grid
  • 2026-04-02 Pending MARIS as Distributed by MLS Grid
  • 2026-03-26 Listed $59,900 MARIS as Distributed by MLS Grid
  • 2022-03-15 Price Changed $875 RENT.
  • 2004-11-02 Sold (Public Records) Public Records

Property tax history

+5.1%/yr

Latest (2024): $1,024 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…