CashFlowRE
Sign in Sign up
6812 Bartmer Ave
B Composite 71.95
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 +28.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$164,900

6812 Bartmer Ave · University City, MO 63130
3 bd · 2.0 ba · 1,603 sqft · SingleFamily public records · 7 Days on market
Built 1922 7,148 sqft lot Est $232k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this amazing 3 bedroom and 2 bathroom home. It offers a main floor master bedroom, the kitchen has a wonderful breakfast bar area. The home also features a back deck and a fenced spacious back yard. Heman Park is also only a short walk away, along with being close to shopping and restaurants.

Key facts

  • Functional kitchen
  • Brick bungalow
  • Spacious backyard

Tags

BRICK BUNGALOWFRONT PORCHSPACIOUS BACKYARDWOODEN DECKFUNCTIONAL KITCHENWARM WOOD CABINETRY

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/2.0-bath single-family listed at $165k.

Deal economics

  • At list price, monthly cash flow is $518 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $165k).
  • Cap rate 10.1% vs local median 4.9% in University City — 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 73/100 on livability (#84 in MO) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living B; Watch: amenities D-, commute D-, health & safety F.
  • University City (suburban): math 15% / reading 26% proficiency, ranked #297 of 324 in MO (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Pershing Elem. (math 8% / reading 12%, grade F, #1,037 of 1,115 statewide, top 94%, 265 students, 100% FRL); University City Sr. High (math 5% / reading 52%, grade F, #409 of 521 statewide, top 79%, 726 students, 100% FRL) — zoned schools average 100% FRL vs 67% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.6%/yr); 162 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $46k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 5y ago 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 $118k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1922 — 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 $164,900

Questions for the listing agent

  1. Built in 1922 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.25%
Cap rate
10.06%
Cash-on-cash
13.46%
DSCR
1.60
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$232,435
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6775 Chamberlain Ave 0.07mi 3/2.0 1,592 (-1%) 0mo $150,000 $94 95
6750 Corbitt Ave 0.23mi 3/1.5 1,525 (-5%) 4mo $94,900 $62 76
6634 Chamberlain Ave 0.31mi 4/2.0 (+1) 1,516 (-5%) 4mo $249,000 $164 68
6903 Etzel Ave 0.21mi 2/2.5 (-1) 1,464 (-9%) 3mo $249,900 $171 66
6918 Dartmouth Ave 0.27mi 3/2.5 1,434 (-10%) 3mo $375,000 $262 65
6715 Chamberlain Ave 0.20mi 4/3.0 (+1) 1,728 (+8%) 4mo $359,000 $208 65
6806 Corbitt Ave 0.20mi 2/1.0 (-1) 1,459 (-9%) 2mo $140,000 $96 65
6954 Plymouth Ave 0.37mi 2/1.0 (-1) 1,512 (-6%) 2mo $21,100 $14 63
6759 Raymond Ave 0.46mi 3/2.5 1,728 (+8%) 3mo $249,900 $145 61
7209 Dorset Ave 0.63mi 3/2.5 1,666 (+4%) 4mo $340,000 $204 58
1173 Partridge Ave 0.56mi 2/1.0 (-1) 1,646 (+3%) 3mo $119,900 $73 58
6512 Etzel Ave 0.47mi 4/1.5 (+1) 1,448 (-10%) 4mo $59,900 $41 51

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 · 3.61% rent growth · sell at horizon

5-year hold
IRR
4.2%
Equity multiple
1.16×
Total profit
$7,540
Equity at exit
$24,587
10-year hold
IRR
14.2%
Equity multiple
2.18×
Total profit
$54,347
Equity at exit
$14,258

Cash invested: $46,172 (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 63130

Rents YoY
3.6%
Active inventory
162
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,055 high interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$172 /mo · $2,063/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$431
Net cashflow
$518

Break-even live

Break-even rent $1,399
Max offer price $164,900
Occupancy floor 70%

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
$41,225
Closing costs
$4,947
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
6913 Etzel Ave Unit 1496954P University City, MO 3.0 2.0 1399 $5,767 $4.12 7d 1 0.25mi
7002 Tulane Ave Unit 2FL Saint Louis, MO 2.0 2.0 1700 $1,995 $1.17 20d 1 0.38mi
7055 Dartmouth Ave Unit 1 University City, MO 2.0 1.0 1320 $2,100 $1.59 43d 1 0.42mi
7055 Dartmouth Ave Unit 2 University City, MO 2.0 1.0 1320 $2,100 $1.59 43d 1 0.42mi
6827 Melrose Ave Saint Louis, MO 2.0 1.0 1200 $1,300 $1.08 7d 1 0.43mi
6936 Melrose Ave Saint Louis, MO 4.0 2.0 1396 $1,858 $1.33 23d 1 0.45mi
7104 Tulane Ave Saint Louis, MO 2.0 1.0 1400 $1,745 $1.25 43d 1 0.48mi
7125 Dartmouth Ave Saint Louis, MO 2.0 1.0 1242 $1,550 $1.25 43d 1 0.48mi
7104 Tulane Ave Unit 1 University City, MO 2.0 1.0 1200 $1,900 $1.58 23d 1 0.49mi
7120 Dartmouth Ave Unit A University City, MO 2.0 1.0 1200 $1,345 $1.12 3d 1 0.49mi
7045 Plymouth Ave Saint Louis, MO 3.0 2.0 1532 $1,745 $1.14 12d 1 0.49mi
7204 Tulane Ave Unit 7204-B Tulane University City, MO 2.0 1.0 1100 $1,100 $1.00 43d 1 0.62mi
716 Westgate Ave Unit 3 University City, MO 3.0 2.0 1500 $2,995 $2.00 43d 1 0.63mi
6650 Delmar Blvd Saint Louis, MO 3.0 1.0–3.0 760 $2,095 $2.76 1d 1 0.65mi
7227 Balson Ave Saint Louis, MO 3.0 2.0 1682 $1,650 $0.98 7d 1 0.67mi
6409 Enright Ave University City, MO 3.0 1.5 1320 $2,420 $1.83 1d 2 0.68mi
6274 Cates Ave Saint Louis, MO 3.0 2.0 1400 $2,295 $1.64 43d 1 0.69mi
6261 Clemens Ave Saint Louis, MO 3.0 1.0 1200 $1,700 $1.42 43d 1 0.70mi
603 Westgate Ave University City, MO 2.0 2.5 1290 $1,750 $1.36 43d 1 0.71mi
7260 Dartmouth Ave Unit 1-West University City, MO 3.0 2.0 1650 $1,795 $1.09 43d 1 0.73mi
7254 Tulane Ave #1 University City, MO 2.0 1.0 1144 $1,600 $1.40 17d 1 0.73mi
7261 Delmar Blvd University City, MO 3.0 1.0 1416 $1,950 $1.38 1d 1 0.83mi
7330 Ahern Ave Saint Louis, MO 3.0 1.5 1872 $2,450 $1.31 43d 1 0.83mi
7333 Amherst Ave Unit 1W University City, MO 3.0 1.0 1600 $2,350 $1.47 43d 1 0.83mi
1019 N Skinker Pkwy St. Louis, MO 1.0–3.0 1.0–3.0 1137 $2,795 $2.46 1d 9 0.86mi
7350 Amherst Ave Unit 1E University City, MO 2.0 1.0 1100 $1,795 $1.63 17d 1 0.88mi
7045 Pershing Ave Saint Louis, MO 4.0 1.5 2080 $3,900 $1.88 1d 1 0.91mi
6105 Delmar Blvd Saint Louis, MO 1.0–3.0 1.0–3.0 931 $2,610 $2.80 4d 1 1.03mi
7361 Melrose Ave Saint Louis, MO 3.0 2.0 1278 $2,095 $1.64 43d 1 1.09mi
7250 Pershing Ave Unit 1 University City, MO 3.0 2.5 2016 $3,700 $1.84 23d 1 1.10mi
7256 Pershing Ave Unit A University City, MO 3.0 2.0 2178 $3,795 $1.74 17d 1 1.11mi
6036 Washington Blvd Apt 1W St. Louis, MO 2.0 1.0 1200 $1,350 $1.12 17d 1 1.14mi
6186 Waterman Blvd Saint Louis, MO 3.0 1.5 1100 $3,000 $2.73 3d 1 1.16mi
1108 N Hanley Rd St. Louis, MO 3.0 2.0 1800 $1,795 $1.00 12d 1 1.17mi
7379 Pershing Ave Unit 1E Saint Louis, MO 3.0 2.0 1700 $2,295 $1.35 1d 1 1.19mi
1266 Amherst Pl Unit 2nd floor St. Louis, MO 2.0 1.0 1050 $1,000 $0.95 43d 1 1.23mi
6124 Waterman Blvd Unit 6124 St. Louis, MO 2.0 2.0 1500 $2,250 $1.50 14d 1 1.23mi
6017 Kingsbury Ave Unit 2f St. Louis, MO 4.0 1.0 1500 $3,250 $2.17 17d 1 1.24mi
6017 Kingsbury Ave Unit 1F St. Louis, MO 3.0 1.0 1600 $2,700 $1.69 17d 1 1.24mi
6009 Kingsbury Ave Saint Louis, MO 2.0 1.0 1368 $1,300 $0.95 23d 1 1.25mi

Listing history 13 events

  1. 2026-04-03
    status Pending
  2. 2026-03-27
    listed $164,900 Active
  3. 2021-04-14
    soldstatus $118,000
  4. 2021-04-09
    soldstatus Closed 306-char remark
    Show marketing remark (306 chars)

    Welcome to this amazing 3 bedroom and 2 bathroom home. It offers a main floor master bedroom, the kitchen has a wonderful breakfast bar area. The home also features a back deck and a fenced spacious back yard. Heman Park is also only a short walk away, along with being close to shopping and restaurants.

  5. 2021-03-27
    status Pending 306-char remark
    Show marketing remark (306 chars)

    Welcome to this amazing 3 bedroom and 2 bathroom home. It offers a main floor master bedroom, the kitchen has a wonderful breakfast bar area. The home also features a back deck and a fenced spacious back yard. Heman Park is also only a short walk away, along with being close to shopping and restaurants.

  6. 2021-03-18
    listed $129,000 Active 306-char remark
    Show marketing remark (306 chars)

    Welcome to this amazing 3 bedroom and 2 bathroom home. It offers a main floor master bedroom, the kitchen has a wonderful breakfast bar area. The home also features a back deck and a fenced spacious back yard. Heman Park is also only a short walk away, along with being close to shopping and restaurants.

  7. 2021-03-04
    historical $129,000 306-char remark
    Show marketing remark (306 chars)

    Welcome to this amazing 3 bedroom and 2 bathroom home. It offers a main floor master bedroom, the kitchen has a wonderful breakfast bar area. The home also features a back deck and a fenced spacious back yard. Heman Park is also only a short walk away, along with being close to shopping and restaurants.

  8. 2017-10-13
    price $110,000
  9. 2017-09-10
    price $125,000
  10. 2017-08-26
    price $140,000
  11. 2004-02-10
    soldstatus $73,000
  12. 1985-01-01
    soldstatus
  13. 1985-01-01
    soldstatus $28,000

ⓘ 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
$2,063 · $172/mo
Projected year-2 tax
$2,063 · $172/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 ≥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 4 unhealthy d/yr today · 5 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
$24,656
− Mortgage interest
−$9,237
− Property taxes
−$2,063
− Insurance
−$824
− Repairs & maintenance
−$1,972
− Management
−$1,972
− Depreciation
−$4,797
Taxable income
$3,790
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$910
After-tax cash flow
$5,305/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
University City
NCES district ID
2930660
Math proficiency
15% ▼ -10.00%
Reading proficiency
26% ▼ -7.00%
Median HH income
$52,927
Composite
18.57/100
National rank
#8910
State rank
#297 of 324 in MO

Livability — University City

Score
73/100
State rank
#84
US rank
#5618

Category grades

Amenities D- Commute D- Cost of living B Crime C+ Employment A+ Housing A+ Health & safety F User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
University City, MO
County
Saint Louis County · 888,823 people
City population
28,910
Metro
St. Louis, MO-IL
Population (ZIP)
28,910
Household income
$85,823
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
893.0

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 0.61)
Race & ethnicity
White 54% Black 31% Asian 6% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Italian 3% Romanian 3% Lithuanian 2%
Foreign-born
11% · China, Canada, Vietnam
Languages at home
89% English-only · Chinese 4% Spanish 2% French/Haitian/Cajun 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
▼ -436.88%
Current HPI
185.599
Rent YoY
▲ 3.61%
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

+488.9% since first listed
13 events — show timeline
  • 2026-04-03 Pending MARIS as Distributed by MLS Grid
  • 2026-03-27 Listed $164,900 MARIS as Distributed by MLS Grid
  • 2021-04-14 Sold (Public Records) $118,000 Public Records
  • 2021-04-09 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2021-03-27 Pending MARIS as Distributed by MLS Grid
  • 2021-03-18 Listed $129,000 MARIS as Distributed by MLS Grid
  • 2021-03-04 Coming Soon $129,000 MARIS as Distributed by MLS Grid
  • 2017-10-13 Price Changed $110,000 MARIS as Distributed by MLS Grid
  • 2017-09-10 Price Changed $125,000 MARIS as Distributed by MLS Grid
  • 2017-08-26 Price Changed $140,000 MARIS as Distributed by MLS Grid
  • 2004-02-10 Sold (Public Records) $73,000 Public Records
  • 1985-01-01 Sold (Public Records) $28,000 Public Records
  • 1985-01-01 Sold (Public Records) Public Records

Property tax history

-1.9%/yr

Latest (2022): $2,063 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…