CashFlowRE
Sign in Sign up
4849 Anderson Ave
B- Composite 67.01
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 +5.1/15.0
  • 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

$59,000

4849 Anderson Ave · St. Louis, MO 63115
2 bd · 1.0 ba · 1,056 sqft · SingleFamily public records · 31 Days on market
Built 1927 3,720 sqft lot Est $56k · 5% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Adorable 2 bed 1 bath bungalow with great potential for investors. This home offers a functional layout, cozy living spaces, and convenient access to highways. Tenant occupied. Please do not disturb tenant. Showings with accepted offer only.

Key facts

  • Functional layout
  • 3,720 sq ft lot
  • Built 1927

Tags

FUNCTIONAL LAYOUTCONVENIENT ACCESS TO HIGHWAYS

Property features AI

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer; Electric service: 440 Volts; Electricity available; Sewer available
  • Home design: Single-family residence; One story
  • Construction: Brick construction
  • Exterior features: Front yard and back yard

Interior

  • Bedrooms: 2 bedrooms on the main level
  • Bathrooms: 1 full bathroom on the main level
  • Heating & cooling: Forced air heating (natural gas); Ceiling fans and window air conditioning units
  • Interior features: Full basement; Decorative fireplace in the living room; Ceiling fan(s); Window unit(s)

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 2-bed/1.0-bath single-family listed at $59k.

Deal economics

  • At list price, monthly cash flow is $514 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $59k).
  • Recommended offer: $57k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.7% 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); Sumner High (math 2% / reading 2%, grade F, #520 of 521 statewide, top 100%, 264 students, 99% FRL) — zoned schools average 99% FRL vs 80% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 97 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $408 of loan paydown is wiped out by about $2k 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 $17k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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.
  • Current owner paid $27k; list at $59k implies a 119% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1927 — 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 $57,230 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 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 1927 — 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
1.87%
Cap rate
16.74%
Cash-on-cash
37.31%
DSCR
2.66
GRM
4.4

CMA / ARV

ARV (on-the-fly)
$55,968
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4848 Calvin Ave 0.03mi 2/1.0 1,004 (-5%) 4mo $65,000 $65 87
4853 Lee Ave 0.18mi 2/1.0 1,092 (+3%) 3mo $29,900 $27 84
4610 Penrose St 0.38mi 3/1.5 (+1) 1,053 (-0%) 3mo $80,000 $76 72
4627 Korte Ave 0.42mi 3/1.0 (+1) 1,072 (+2%) 2mo $18,100 $17 72
4729 Margaretta Ave 0.39mi 2/1.0 982 (-7%) 2mo $9,900 $10 68
4843 Lee Ave 0.18mi 3/1.0 (+1) 1,170 (+11%) 2mo $71,500 $61 67
5028 Ruskin Ave 0.55mi 2/1.5 1,025 (-3%) 6mo $116,900 $114 63
4556 Carter Ave 0.39mi 2/1.0 936 (-11%) 3mo $67,500 $72 60
4430 Sexauer Ave 0.22mi 2/1.0 1,212 (+15%) 6mo $64,500 $53 60
4547 Bessie Ave 0.36mi 2/1.0 906 (-14%) 4mo $39,500 $44 56
4607 Lee Ave 0.40mi 3/1.5 (+1) 912 (-14%) 4mo $25,000 $27 48
4610 Lexington Ave 0.74mi 3/1.5 (+1) 945 (-10%) 8mo $35,000 $37 34

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
33.2%
Equity multiple
2.40×
Total profit
$23,143
Equity at exit
$8,797
10-year hold
IRR
40.2%
Equity multiple
4.77×
Total profit
$62,228
Equity at exit
$5,101

Cash invested: $16,520 (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
4.4×

Monthly cashflow live

Estimated rent
$1,105 high interval (Pro) →
Mortgage (P&I)
$309
Tax from tax record
$25 /mo · $302/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$232
Net cashflow
$514

Break-even live

Break-even rent $455
Max offer price $59,000
Occupancy floor 49%

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
$14,750
Closing costs
$1,770
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4847 Calvin Ave Saint Louis, MO 3.0 2.0 1000 $1,473 $1.47 2d 1 0.03mi
4040 Shreve Ave Saint Louis, MO 3.0 1.0 1201 $1,250 $1.04 43d 1 0.34mi
4919 Thekla Ave Saint Louis, MO 2.0 1.0 931 $700 $0.75 43d 1 0.37mi
4642 Farlin Ave Unit 1F St. Louis, MO 2.0 1.0 1056 $800 $0.76 43d 1 0.46mi
4493 Bessie Ave Saint Louis, MO 3.0 1.0 880 $1,250 $1.42 43d 1 0.50mi
4497 Lee Ave Saint Louis, MO 3.0 2.0 1012 $1,000 $0.99 16d 1 0.51mi
4460 Bircher Blvd Saint Louis, MO 1.0 1.0 1100 $725 $0.66 10d 1 0.53mi
4908 W Florissant Ave Apt A St. Louis, MO 1.0 1.0 750 $695 $0.93 43d 1 0.64mi
5338 Claxton Ave Unit 33 St. Louis, MO 3.0 2.0 1196 $1,550 $1.30 43d 1 0.78mi
4426 Holly Ave Unit B St. Louis, MO 2.0 1.0 1000 $1,100 $1.10 14d 1 0.86mi
4223 Red Bud Ave Unit 1F St. Louis, MO 2.0 1.0 1167 $895 $0.77 43d 1 0.96mi
4627 Maffitt Ave Saint Louis, MO 2.0 1.0 704 $795 $1.13 43d 1 1.13mi
4715 Thrush Ave Unit 24 St. Louis, MO 2.0 1.0 900 $1,350 $1.50 23d 1 1.18mi
4914 Plover Ave Saint Louis, MO 3.0 2.0 1248 $925 $0.74 23d 1 1.19mi
4719 Plover Ave Saint Louis, MO 2.0 1.0 744 $995 $1.34 4d 1 1.24mi
2831 Abner Pl Unit 7 St. Louis, MO 2.0 1.0 968 $1,250 $1.29 23d 1 1.33mi

Listing history 26 events

  1. 2026-06-18
    days on market $59,000 Active 31 DOM
  2. 2026-06-17
    days on market $59,000 Active 30 DOM
  3. 2026-06-16
    days on market $59,000 Active 29 DOM
  4. 2026-06-15
    days on market $59,000 Active 28 DOM
  5. 2026-06-13
    days on market $59,000 Active 26 DOM
  6. 2026-06-09
    days on market $59,000 Active 22 DOM
  7. 2026-06-08
    days on market $59,000 Active 21 DOM
  8. 2026-06-07
    days on market $59,000 Active 20 DOM
  9. 2026-06-05
    days on market $59,000 Active 17 DOM
  10. 2026-06-03
    days on market $59,000 Active 16 DOM
  11. 2026-06-02
    days on market $59,000 Active 15 DOM
  12. 2026-06-01
    days on market $59,000 Active 14 DOM
  13. 2026-05-31
    days on market $59,000 Active 13 DOM
  14. 2026-05-18
    listed $59,000 Active
  15. 2025-07-01
    historical $1,200
  16. 2025-06-15
    listed $1,200
  17. 2025-06-15
    historical $1,200
  18. 2025-05-05
    listed $1,200
  19. 2025-02-03
    historical $1,400
  20. 2025-01-29
    listed $1,400
  21. 2024-12-17
    soldstatus $27,000
  22. 2024-12-17
    soldstatus $42,000
  23. 1999-10-11
    soldstatus $55,000
  24. 1999-01-25
    soldstatus $51,000
  25. 1998-10-16
    soldstatus
  26. 1998-10-16
    soldstatus $19,000

ⓘ 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
$302 · $25/mo
Projected year-2 tax
$572 · $48/mo
Expected delta
+$270/yr (+$22/mo · 89.2%)

ⓘ 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
$13,259
− Mortgage interest
−$3,305
− Property taxes
−$302
− Insurance
−$295
− Repairs & maintenance
−$1,061
− Management
−$1,061
− Depreciation
−$1,716
Taxable income
$5,519
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,325
After-tax cash flow
$4,840/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

+210.5% since first listed
13 events — show timeline
  • 2026-05-18 Listed $59,000 MARIS as Distributed by MLS Grid
  • 2025-07-01 Rental Removed $1,200 MARIS
  • 2025-06-15 Listed for Rent $1,200 MARIS
  • 2025-06-15 Rental Removed $1,200 APPFOLIO
  • 2025-05-05 Listed for Rent $1,200 APPFOLIO
  • 2025-02-03 Rental Removed $1,400 APPFOLIO
  • 2025-01-29 Listed for Rent $1,400 APPFOLIO
  • 2024-12-17 Sold (Public Records) $42,000 Public Records
  • 2024-12-17 Sold (Public Records) $27,000 Public Records
  • 1999-10-11 Sold (Public Records) $55,000 Public Records
  • 1999-01-25 Sold (Public Records) $51,000 Public Records
  • 1998-10-16 Sold (Public Records) $19,000 Public Records
  • 1998-10-16 Sold (Public Records) Public Records

Property tax history

-3.6%/yr

Latest (2022): $302 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…