CashFlowRE
Sign in Sign up
210 N 17th St #1011
C+ Composite 62.93
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 +16.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • Appreciation +5.3/10.0
  • DSCR +5.1/10.0
  • Rent growth +4.8/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$49,900

210 N 17th St #1011 · St. Louis, MO 63103
1 bd · 1.0 ba · 615 sqft · Condo public records · 90 Days on market
Built 1959 $81/sqft · 35% below area Est $77k · 35% under $550/mo HOA · 47% of rent ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Experience vibrant downtown St. Louis living in this stylish 1-bedroom condominium located in the sought-after Blu CitySpaces building, with a convenient location and easy access to traffic, highway, and parks. Perfectly positioned in the heart of the city, this contemporary residence offers a seamless blend of comfort, convenience, and breathtaking skyline views. The open-concept layout is designed for modern urban living, featuring premium luxury vinyl plank flooring and a spacious living area that flows effortlessly onto a private balcony with stunning panoramic views of downtown St. Louis and the iconic Gateway Arch. The sleek kitchen features a granite countertop, stainless steel appliances, and a breakfast bar, ideal for everyday living and entertaining. Recent updates, including a convection microwave oven and wet cabinet, add modern functionality and style. A custom walk-in closet with floor-to-ceiling shelving provides exceptional storage, while the full bathroom is conveniently located to complement the efficient layout. Residents of Blu CitySpaces enjoy an impressive collection of resort-style amenities, including a fitness center, community laundry facilities, and an outdoor patio with grills perfect for relaxing or entertaining. The building also features an expansive game room and lounge with a pool table and a wet bar, creating a welcoming space for social gatherings. Additional conveniences include a secure bike room and a private single-car parking space accessible from the rear parking lot. Whether you are seeking a stylish downtown residence, student housing, or a convenient city retreat, this home offers an exceptional opportunity to enjoy the energy and lifestyle of downtown St. Louis. Property is offered AS-IS, WHERE-IS. Seller will not make repairs resulting from building, occupancy, or environmental inspections. Special Sale's Contract only. Welcome home!

Key facts

  • Private balcony
  • Granite countertop
  • $550 HOA

Tags

DOWNTOWN ST LOUIS LIVINGBLU CITYSPACES BUILDINGBREATHTAKING SKYLINE VIEWSPRIVATE BALCONYGRANITE COUNTERTOPSTAINLESS STEEL APPLIANCES

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 1-bed/1.0-bath condo listed at $50k.

Deal economics

  • At list price, monthly cash flow is $29 ($353/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $47k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% 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: Rents rising fast (+9.2%/yr); 70 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 8d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $677 of equity ($345 loan paydown + $332 appreciation (0.7% local appreciation)).
  • 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 (0.7% appreciation + 8.0% rent growth), your $14k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 90 days — a 6% lower offer ($47k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 11y ago; this cycle's ask has dropped $5k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 47% of rent; built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $46,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. 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.
  8. 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.
  9. 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
2.34%
Cap rate
7.00%
Cash-on-cash
2.53%
DSCR
1.11
GRM
3.6

CMA / ARV

ARV (median comp)
$77,074
List price
$49,900
Delta
-35.26%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

0.66% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
11.3%
Equity multiple
1.61×
Total profit
$8,532
Equity at exit
$16,169
10-year hold
IRR
21.7%
Equity multiple
4.42×
Total profit
$47,811
Equity at exit
$20,833

Cash invested: $13,972 (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 63103

Home prices YoY
0.6%
Rents YoY
9.2%
Active inventory
70
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,170 high interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $748/yr
Insurance
$21
HOA
$550
Vacancy / Maint / Mgmt
$246
Net cashflow
$29

Break-even live

Break-even rent $1,133
Max offer price $49,900
Occupancy floor 92%

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
$12,475
Closing costs
$1,497
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
210 N 17th St Saint Louis, MO 1.0 1.0 648 $950 $1.47 44d 1 0.05mi
210 N 17th St Saint Louis, MO 1.0 427 $800 $1.87 14d 1 0.05mi
110 N 17th St Saint Louis, MO 2.0 1.0 653 $805 $1.23 7d 1 0.07mi
1717 Olive St Saint Louis, MO 2.0 1.0–2.0 957 $2,200 $2.30 2d 64 0.08mi
1815 Locust St Saint Louis, MO 1.0–2.0 1.0–2.0 983 $1,235 $1.26 44d 7 0.17mi
1531 Washington Ave St. Louis, MO 1.0–2.0 1.0 656 $1,020 $1.55 2d 5 0.20mi
1900 Washington Ave Saint Louis, MO 1.0–2.0 1.0–2.0 960 $1,295 $1.35 2d 12 0.24mi
300 N Tucker Blvd St. Louis, MO 1.0–2.0 1.0–2.0 1013 $1,200 $1.18 2d 10 0.39mi
1300 Convention Plz Saint Louis, MO 2.0 1.0 877 $1,188 $1.35 44d 1 0.39mi
2200 Locust St Saint Louis, MO 1.0–2.0 1.0–1.5 862 $1,395 $1.62 3d 6 0.41mi
1133 Washington Ave St. Louis, MO 2.0 1.0–2.0 637 $1,034 $1.62 44d 1 0.42mi
1110 Washington Ave Saint Louis, MO 1.0–2.0 1.0–2.0 1006 $995 $0.99 2d 19 0.46mi
2206 Lucas Ave St. Louis, MO 1.0–2.0 1.0–2.0 1047 $1,250 $1.19 2d 20 0.46mi
416 N 23rd St St. Louis, MO 1.0–2.0 1.0 780 $1,275 $1.63 4d 23 0.48mi
1000 Washington Ave Saint Louis, MO 1.0–2.0 1.0–2.0 959 $1,200 $1.25 2d 24 0.51mi
917 Locust St St. Louis, MO 1.0 1.0 683 $1,305 $1.91 16d 3 0.56mi
1023 Spruce St St. Louis, MO 1.0–2.0 1.0–2.0 957 $1,075 $1.12 2d 17 0.59mi
206 N 9th St Unit 514 St. Louis, MO 1.0 1.0 675 $975 $1.44 44d 1 0.59mi
206 N 9th St Unit 811 St. Louis, MO 1.0 1.0 633 $895 $1.41 7d 1 0.59mi
206 N 9th St Unit 509 St. Louis, MO 1.0 1.0 701 $925 $1.32 44d 1 0.59mi
206 N 9th St Unit 502 St. Louis, MO 1.0 1.0 626 $895 $1.43 44d 1 0.59mi
2605-2637 Washington Ave St. Louis, MO 1.0–2.0 1.0–2.0 775 $1,350 $1.74 12d 7 0.63mi
800 Olive St Saint Louis, MO 1.0–2.0 1.0–2.0 1063 $998 $0.94 2d 26 0.63mi
1115 Carr St St. Louis, MO 1.0–2.0 1.0 747 $975 $1.30 4d 13 0.65mi
720 Olive St St. Louis, MO 3.0 1.0–2.0 1778 $2,447 $1.38 2d 15 0.67mi
515 Olive St Saint Louis, MO 1.0–2.0 1.0–2.5 1117 $1,285 $1.15 2d 26 0.80mi
614 S 7th St Unit 402 St. Louis, MO 1.0 1.0 735 $1,150 $1.56 44d 1 0.87mi
1 Cardinal Way Saint Louis, MO 1.0–2.0 1.0–2.0 905 $1,795 $1.98 2d 23 0.87mi
1204 N 8th St St. Louis, MO 1.0–3.0 1.0 740 $676 $0.91 2d 19 0.87mi
300 S Broadway Apt 404 St. Louis, MO 1.0 501 $1,350 $2.69 44d 1 0.90mi
300 S Broadway St. Louis, MO 1.0 1.0 710 $1,985 $2.79 20d 10 0.92mi
400 N 4th St Saint Louis, MO 2.0 1.0–2.0 1162 $1,997 $1.72 2d 1 0.96mi
1901 Park Ave Unit 2F St. Louis, MO 1.0 1.0 725 $1,395 $1.92 44d 1 1.04mi
618 N 2nd St Unit 405 St. Louis, MO 1.0 1.0 744 $1,266 $1.70 14d 1 1.06mi
618 N 2nd St Saint Louis, MO 1.0 1.0 791 $1,545 $1.95 19d 4 1.07mi
700 N 2nd St Saint Louis, MO 1.0 1.0 654 $1,378 $2.10 19d 5 1.08mi
701 N 1st St St. Louis, MO 1.0–2.0 1.0 894 $1,485 $1.66 2d 8 1.11mi
3307 Olive St St. Louis, MO 1.0–2.0 1.0 912 $855 $0.94 44d 1 1.29mi
2729 Park Ave Unit 1321-D St. Louis, MO 1.0 1.0 660 $850 $1.29 44d 1 1.31mi
1515 S 7th St St. Louis, MO 2.0 1.0–2.0 791 $2,350 $2.97 2d 1 1.35mi

HOA detail condo

Monthly dues
$550 · $6,600/yr
Likely covers
poolgym
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 30 events

  1. 2026-06-18
    days on market $49,900 Active 90 DOM
  2. 2026-06-17
    days on market $49,900 Active 89 DOM
  3. 2026-06-16
    days on market $49,900 Active 88 DOM
  4. 2026-06-15
    days on market $49,900 Active 87 DOM
  5. 2026-06-13
    days on market $49,900 Active 85 DOM
  6. 2026-06-09
    days on market $49,900 Active 81 DOM
  7. 2026-06-08
    days on market $49,900 Active 80 DOM
  8. 2026-06-08
    days on market $49,900 Active 79 DOM
  9. 2026-06-05
    days on market $49,900 Active 76 DOM
  10. 2026-06-03
    days on market $49,900 Active 75 DOM
  11. 2026-06-02
    days on market $49,900 Active 74 DOM
  12. 2026-06-01
    days on market $49,900 Active 73 DOM
  13. 2026-05-31
    days on market $49,900 Active 72 DOM
  14. 2026-04-18
    price $49,900 1911-char remark
    Show marketing remark (1911 chars)

    Experience vibrant downtown St. Louis living in this stylish 1-bedroom condominium located in the sought-after Blu CitySpaces building, with a convenient location and easy access to traffic, highway, and parks. Perfectly positioned in the heart of the city, this contemporary residence offers a seamless blend of comfort, convenience, and breathtaking skyline views. The open-concept layout is designed for modern urban living, featuring premium luxury vinyl plank flooring and a spacious living area that flows effortlessly onto a private balcony with stunning panoramic views of downtown St. Louis and the iconic Gateway Arch. The sleek kitchen features a granite countertop, stainless steel appliances, and a breakfast bar, ideal for everyday living and entertaining. Recent updates, including a convection microwave oven and wet cabinet, add modern functionality and style. A custom walk-in closet with floor-to-ceiling shelving provides exceptional storage, while the full bathroom is conveniently located to complement the efficient layout. Residents of Blu CitySpaces enjoy an impressive collection of resort-style amenities, including a fitness center, community laundry facilities, and an outdoor patio with grills perfect for relaxing or entertaining. The building also features an expansive game room and lounge with a pool table and a wet bar, creating a welcoming space for social gatherings. Additional conveniences include a secure bike room and a private single-car parking space accessible from the rear parking lot. Whether you are seeking a stylish downtown residence, student housing, or a convenient city retreat, this home offers an exceptional opportunity to enjoy the energy and lifestyle of downtown St. Louis. Property is offered AS-IS, WHERE-IS. Seller will not make repairs resulting from building, occupancy, or environmental inspections. Special Sale's Contract only. Welcome home!

  15. 2026-03-20
    listed $55,000 Active 1911-char remark
    Show marketing remark (1911 chars)

    Experience vibrant downtown St. Louis living in this stylish 1-bedroom condominium located in the sought-after Blu CitySpaces building, with a convenient location and easy access to traffic, highway, and parks. Perfectly positioned in the heart of the city, this contemporary residence offers a seamless blend of comfort, convenience, and breathtaking skyline views. The open-concept layout is designed for modern urban living, featuring premium luxury vinyl plank flooring and a spacious living area that flows effortlessly onto a private balcony with stunning panoramic views of downtown St. Louis and the iconic Gateway Arch. The sleek kitchen features a granite countertop, stainless steel appliances, and a breakfast bar, ideal for everyday living and entertaining. Recent updates, including a convection microwave oven and wet cabinet, add modern functionality and style. A custom walk-in closet with floor-to-ceiling shelving provides exceptional storage, while the full bathroom is conveniently located to complement the efficient layout. Residents of Blu CitySpaces enjoy an impressive collection of resort-style amenities, including a fitness center, community laundry facilities, and an outdoor patio with grills perfect for relaxing or entertaining. The building also features an expansive game room and lounge with a pool table and a wet bar, creating a welcoming space for social gatherings. Additional conveniences include a secure bike room and a private single-car parking space accessible from the rear parking lot. Whether you are seeking a stylish downtown residence, student housing, or a convenient city retreat, this home offers an exceptional opportunity to enjoy the energy and lifestyle of downtown St. Louis. Property is offered AS-IS, WHERE-IS. Seller will not make repairs resulting from building, occupancy, or environmental inspections. Special Sale's Contract only. Welcome home!

  16. 2024-10-26
    historical
  17. 2024-10-01
    listed $52,500 Active
  18. 2024-10-01
    listed $50,000 Active
  19. 2024-08-21
    historical
  20. 2024-06-23
    price $60,000
  21. 2024-02-24
    listed $65,000 Active
  22. 2017-03-13
    soldstatus $50,000
  23. 2017-03-07
    soldstatus Closed
  24. 2017-03-01
    status Pending
  25. 2017-03-01
    status Active
  26. 2017-02-09
    historical Contingent (No Kickout)
  27. 2017-01-18
    listed $55,000 Active
  28. 2015-09-25
    soldstatus Closed
  29. 2015-08-26
    historical
  30. 2015-07-08
    listed $52,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 ≥109°F today · 20 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
$14,040
− Mortgage interest
−$2,795
− Property taxes
−$748
− Insurance
−$250
− Repairs & maintenance
−$1,123
− Management
−$1,123
− HOA
−$6,600
− Depreciation
−$1,452
Taxable loss
−$52
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$12
After-tax cash flow
$365/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)
8,778
Household income
$40,943
Rent vs Own
82.5% rent · 17.5% own
Severe rent burden
960.0

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
White 43% Black 40% Asian 8% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Romanian 3% Lithuanian 2% Italian 2%
Foreign-born
8% · Canada, China
Languages at home
87% English-only · Other Indo-European 4% Spanish 3% Arabic 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
▲ 0.66%
Current HPI
116.4477
Rent YoY
▲ 9.20%
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

-4.0% since first listed
17 events — show timeline
  • 2026-04-18 Price Changed $49,900 MARIS as Distributed by MLS Grid
  • 2026-03-20 Listed $55,000 MARIS as Distributed by MLS Grid
  • 2024-10-26 Delisted MARIS as Distributed by MLS Grid
  • 2024-10-01 Listed $52,500 MARIS as Distributed by MLS Grid
  • 2024-10-01 Listed $50,000 MARIS as Distributed by MLS Grid
  • 2024-08-21 Delisted MARIS as Distributed by MLS Grid
  • 2024-06-23 Price Changed $60,000 MARIS as Distributed by MLS Grid
  • 2024-02-24 Listed $65,000 MARIS as Distributed by MLS Grid
  • 2017-03-13 Sold (Public Records) $50,000 Public Records
  • 2017-03-07 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2017-03-01 Pending MARIS as Distributed by MLS Grid
  • 2017-03-01 Relisted MARIS as Distributed by MLS Grid
  • 2017-02-09 Contingent MARIS as Distributed by MLS Grid
  • 2017-01-18 Listed $55,000 MARIS as Distributed by MLS Grid
  • 2015-09-25 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2015-08-26 Delisted MARIS as Distributed by MLS Grid
  • 2015-07-08 Listed $52,000 MARIS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…