CashFlowRE
Sign in Sign up
4534 Margaretta Ave
B- Composite 67.79
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
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • 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

$89,999

4534 Margaretta Ave · St. Louis, MO 63115
3 bd · 1.0 ba · 1,918 sqft · SingleFamily public records · 42 Days on market
Built 1910 5,972 sqft lot $47/sqft · 76% above area

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to a great opportunity in the heart of the Penrose neighborhood: this stately 2-story, 3-bedroom, 2-baths home at 4534 Margaretta Ave presents solid potential for both owner-occupants and investors alike. Step inside and you’ll be greeted by generous living space 1,918 sq ft with character details — from original woodwork and classic architectural touches to a layout that flows across two full levels. On the main level you’ll find the living room, dining area and convenient first-floor laundry; upstairs, three bedrooms and a bonus room or loft space offer flexible usage. This home is currently tenant-occupied on a month-to-month lease – providing immediate in

Key facts

  • 5,972 sq ft lot
  • Built 1910
  • Listed 41 days

Property features AI

Finance

  • Other: Private ownership; No pool; No other structures; Home energy efficient HVAC
  • Financial info: Lease not considered
  • HOA & community: Street lights in neighborhood

Exterior

  • Parking: On-site parking; Street parking; Alley access
  • Security: Security system (owned)
  • Utilities: Public water; Public sewer; Electric service: Ameren; Cable available
  • Home design: Single-family residence; Two levels; Private ownership
  • Construction: Brick construction; Shingle roof; Concrete perimeter foundation; Built (year per public records)
  • Exterior features: Back yard with fencing; Private yard; Courtyard; Front porch

Interior

  • Kitchen: Refrigerator; Gas water heater
  • Bedrooms: 3 bedrooms (all on upper level)
  • Flooring: Carpet; Hardwood
  • Bathrooms: 1 full bath; 1 half bath
  • Heating & cooling: Electric and natural gas heating; Central air; Ceiling fan(s)
  • Interior features: Window coverings; Concrete basement; Security system (owned)
  • Laundry & utility: Laundry inside on main level

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/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $408 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% 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: Hickey Elem. (math 2% / reading 8%, grade F, #1,072 of 1,115 statewide, top 98%, 273 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: 99 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 45d 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).
  • At $1,201/mo this rent would consume 47% 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 $622 of loan paydown is wiped out by about $3k 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 $25k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 15y 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.

Risks & watch-outs

  • Watch-outs: built in 1910 — 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 $87,299 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 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 1910 — 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
1.33%
Cap rate
11.74%
Cash-on-cash
19.44%
DSCR
1.86
GRM
6.2

CMA / ARV

ARV (median comp)
$51,039
List price
$89,999
Delta
76.33%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4739 Bessie Ct 0.43mi 3/1.5 1,851 (-4%) 2mo $84,500 $46 70
4741 Greer Ave 0.55mi 3/2.0 1,766 (-8%) 0mo $10,000 $6 57
4261 Red Bud Ave 0.66mi 4/1.0 (+1) 1,734 (-10%) 2mo $89,900 $52 46
4339 Ashland Ave 0.42mi 3/1.0 1,726 (-10%) 21mo $9,900 $6 46
4454 Holly Ave 0.71mi 3/1.0 1,716 (-10%) 4mo $79,900 $47 46
4166 Farlin Ave 0.59mi 3/1.5 1,684 (-12%) 6mo $15,000 $9 45
4418 Carter Ave 0.49mi 3/2.0 2,029 (+6%) 24mo $190,000 $94 44
4118 N Kingshighway Blvd 0.68mi 4/2.0 (+1) 1,971 (+3%) 14mo $34,900 $18 42
4536 Bessie Ave 0.31mi 4/2.5 (+1) 1,741 (-9%) 23mo $209,950 $121 40
4419 Holly Ave 0.63mi 4/1.5 (+1) 1,700 (-11%) 7mo $65,000 $38 39

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
11.4%
Equity multiple
1.45×
Total profit
$11,385
Equity at exit
$13,419
10-year hold
IRR
20.4%
Equity multiple
2.72×
Total profit
$43,264
Equity at exit
$7,781

Cash invested: $25,200 (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
99
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,201 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$31 /mo · $377/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$252
Net cashflow
$408

Break-even live

Break-even rent $685
Max offer price $89,999
Occupancy floor 61%

Sensitivity live

Price -10% $459 -5% $434 +0% $408 +5% $383 +10% $357
Rent -10% $313 -5% $361 +0% $408 +5% $456 +10% $503
Rate -1.0pp $454 -0.5pp $431 base $408 +0.5pp $385 +1.0pp $361

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
$22,500
Closing costs
$2,700
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4247 Maffitt Ave St. Louis, MO 3.0 1.5 1700 $1,000 $0.59 5d 1 0.91mi
5223 Ashland Ave Saint Louis, MO 2.0 1.0 2200 $1,250 $0.57 45d 1 1.07mi
5223 Ashland Ave Unit 2 St. Louis, MO 3.0 1.0 2200 $1,450 $0.66 45d 1 1.07mi
4202 Gano Ave Saint Louis, MO 3.0 1.0 1650 $1,168 $0.71 24d 1 1.34mi

Listing history 27 events

  1. 2026-06-21
    days on market $89,999 Active 42 DOM
  2. 2026-06-18
    days on market $89,999 Active 39 DOM
  3. 2026-06-17
    days on market $89,999 Active 38 DOM
  4. 2026-06-16
    days on market $89,999 Active 37 DOM
  5. 2026-06-15
    days on market $89,999 Active 36 DOM
  6. 2026-06-13
    days on market $89,999 Active 34 DOM
  7. 2026-06-09
    days on market $89,999 Active 30 DOM
  8. 2026-06-08
    days on market $89,999 Active 29 DOM
  9. 2026-06-07
    days on market $89,999 Active 28 DOM
  10. 2026-06-05
    days on market $89,999 Active 25 DOM
  11. 2026-06-03
    days on market $89,999 Active 24 DOM
  12. 2026-06-02
    days on market $89,999 Active 23 DOM
  13. 2026-06-01
    days on market $89,999 Active 22 DOM
  14. 2026-05-31
    days on market $89,999 Active 21 DOM
  15. 2026-05-10
    listed $89,999 Active 1179-char remark
  16. 2025-10-31
    listed $79,000 Active
  17. 2025-03-24
    price $89,900
  18. 2025-02-04
    listed $95,000 Active
  19. 2024-12-14
    historical
  20. 2024-08-28
    price $105,000
  21. 2024-07-15
    status Active
  22. 2024-06-21
    historical Active Under Contract
  23. 2024-06-13
    listed $110,000 Active
  24. 2024-06-11
    historical
  25. 2012-01-20
    soldstatus
  26. 2011-12-15
    listed $15,000
  27. 2001-06-12
    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
$377 · $31/mo
Projected year-2 tax
$873 · $73/mo
Expected delta
+$496/yr (+$41/mo · 131.5%)

ⓘ 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
$14,417
− Mortgage interest
−$5,041
− Property taxes
−$377
− Insurance
−$450
− Repairs & maintenance
−$1,153
− Management
−$1,153
− Depreciation
−$2,618
Taxable income
$3,624
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$870
After-tax cash flow
$4,029/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

+500.0% since first listed
13 events — show timeline
  • 2026-05-10 Listed $89,999 MARIS as Distributed by MLS Grid
  • 2025-10-31 Listed $79,000 MARIS as Distributed by MLS Grid
  • 2025-03-24 Price Changed $89,900 MARIS as Distributed by MLS Grid
  • 2025-02-04 Listed $95,000 MARIS as Distributed by MLS Grid
  • 2024-12-14 Delisted MARIS as Distributed by MLS Grid
  • 2024-08-28 Price Changed $105,000 MARIS as Distributed by MLS Grid
  • 2024-07-15 Relisted MARIS as Distributed by MLS Grid
  • 2024-06-21 Contingent MARIS as Distributed by MLS Grid
  • 2024-06-13 Listed $110,000 MARIS as Distributed by MLS Grid
  • 2024-06-11 Coming Soon MARIS as Distributed by MLS Grid
  • 2012-01-20 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2011-12-15 Listed $15,000 MARIS as Distributed by MLS Grid
  • 2001-06-12 Sold (Public Records) Public Records

Property tax history

-0.1%/yr

Latest (2024): $377 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…