CashFlowRE
Sign in Sign up
4708 Mcmillan Ave Duplex
D Composite 41.93
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • 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

$29,900

4708 Mcmillan Ave · St. Louis, MO 63108
4 bd · 2.0 ba · 2,464 sqft · MultiFamily public records · 147 Days on market
Built 1903 3,911 sqft lot $12/sqft · 74% below area

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Unlock the potential of this two-story duplex in the historic Lewis Place neighborhood of St. Louis City. Priced at $29,900, this property is ideal for investors or renovators seeking a project. The home offers classic architecture and plenty of space to create two desirable rental units or a stunning owner-occupied residence. Located just minutes from the Central West End, you’ll enjoy easy access to world-class hospitals, including Barnes-Jewish and St. Louis Children’s Hospital, as well as nearby parks and green spaces for recreation. This location combines historic charm with convenience to major amenities. The property is being sold AS-IS, and the seller will make no repairs or provide any inspections prior to closing. All inspections are for the buyer’s informational purposes only. Act quickly for this incredible opportunity to restore a St. Louis classic. Seller is a licensed real estate agent.

Key facts

  • Two story duplex
  • 3,911 sq ft lot
  • Built 1903

Tags

TWO STORY DUPLEXTWO DESIRABLE RENTAL UNITSOWNER OCCUPIED RESIDENCENEARBY PARKS AND GREEN SPACES

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 × 2-bed/1.0-bath units multifamily listed at $30k.

Deal economics

  • At list price, monthly cash flow is $2k ($30k/yr) — positive. Per door: $1k/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $30k).
  • Recommended offer: $26k (12.0% below list) — sets the bar for market timing.
  • Cap rate 105.3% 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 D — 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 (+3.1%/yr); 153 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $3,356/mo this rent would consume 73% of the median local household income ($55k/yr) (locally 2180% 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 $207 of loan paydown is wiped out by about $897 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 + 3.1% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 147 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 6y 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 1903 — 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 $26,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 147 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1903 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
11.22%
Cap rate
105.28%
Cash-on-cash
353.54%
DSCR
16.73
GRM
0.7

CMA / ARV

ARV (median comp)
$114,776
List price
$29,900
Delta
-73.95%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.1% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
19.23×
Total profit
$152,625
Equity at exit
$4,458
10-year hold
IRR
Equity multiple
41.22×
Total profit
$336,729
Equity at exit
$2,585

Cash invested: $8,372 (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 63108

Home prices YoY
-33.1%
Rents YoY
3.1%
Active inventory
153
Price-to-rent
1.5×

Monthly cashflow live

Estimated rent
$3,356 high interval (Pro) →
Mortgage (P&I)
$157
Tax from tax record
$15 /mo · $185/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$705
Net cashflow
$2,467

Break-even live

Break-even rent $234
Max offer price $29,900
Occupancy floor 22%

Sensitivity live

Price -10% $2,483 -5% $2,475 +0% $2,467 +5% $2,458 +10% $2,450
Rent -10% $2,201 -5% $2,334 +0% $2,467 +5% $2,599 +10% $2,732
Rate -1.0pp $2,482 -0.5pp $2,474 base $2,467 +0.5pp $2,459 +1.0pp $2,451

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,356

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
$7,475
Closing costs
$897
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5096 Minerva Ave Unit C St. Louis, MO 3.0 1.0 1800 $1,395 $0.78 44d 1 0.77mi
100 N Kingshighway Blvd Saint Louis, MO 3.0 1.0–2.0 1211 $7,099 $5.86 44d 84 0.93mi
100 N Kingshighway Blvd Saint Louis, MO 3.0 1.0–2.0 1171 $6,995 $5.97 2d 80 0.93mi
404 N Sarah St Saint Louis, MO 3.0 2.5 1772 $2,600 $1.47 44d 1 1.01mi
5345 Wells Ave Saint Louis, MO 3.0 1.0 2254 $1,295 $0.57 44d 1 1.14mi
275 Union Blvd St. Louis, MO 3.0 1.0–3.0 1317 $4,686 $3.56 3d 58 1.16mi
4247 Maffitt Ave St. Louis, MO 3.0 1.5 1700 $1,000 $0.59 5d 1 1.16mi
4133 Laclede Ave Unit 1 St. Louis, MO 3.0 1.5 2775 $1,999 $0.72 44d 1 1.19mi
3717-3721 Westminster Pl St. Louis, MO 3.0 1.0–3.0 1343 $2,735 $2.04 17d 4 1.43mi
3701 Lindell Blvd Saint Louis, MO 3.0 1.0–3.0 1073 $2,500 $2.33 2d 128 1.47mi
3701 Lindell Blvd Saint Louis, MO 3.0 1.0–3.0 1073 $2,500 $2.33 17d 81 1.47mi

Listing history 18 events

  1. 2026-06-21
    days on market $29,900 Active 147 DOM
  2. 2026-06-18
    days on market $29,900 Active 144 DOM
  3. 2026-06-17
    days on market $29,900 Active 143 DOM
  4. 2026-06-16
    days on market $29,900 Active 142 DOM
  5. 2026-06-15
    days on market $29,900 Active 141 DOM
  6. 2026-06-13
    days on market $29,900 Active 139 DOM
  7. 2026-05-31
    days on market $29,900 Active 137 DOM
  8. 2026-05-15
    status Active 932-char remark
    Show marketing remark (932 chars)

    Unlock the potential of this two-story duplex in the historic Lewis Place neighborhood of St. Louis City. Priced at $29,900, this property is ideal for investors or renovators seeking a project. The home offers classic architecture and plenty of space to create two desirable rental units or a stunning owner-occupied residence. Located just minutes from the Central West End, you’ll enjoy easy access to world-class hospitals, including Barnes-Jewish and St. Louis Children’s Hospital, as well as nearby parks and green spaces for recreation. This location combines historic charm with convenience to major amenities. The property is being sold AS-IS, and the seller will make no repairs or provide any inspections prior to closing. All inspections are for the buyer’s informational purposes only. Act quickly for this incredible opportunity to restore a St. Louis classic. Seller is a licensed real estate agent.

  9. 2026-04-10
    status Pending 932-char remark
    Show marketing remark (932 chars)

    Unlock the potential of this two-story duplex in the historic Lewis Place neighborhood of St. Louis City. Priced at $29,900, this property is ideal for investors or renovators seeking a project. The home offers classic architecture and plenty of space to create two desirable rental units or a stunning owner-occupied residence. Located just minutes from the Central West End, you’ll enjoy easy access to world-class hospitals, including Barnes-Jewish and St. Louis Children’s Hospital, as well as nearby parks and green spaces for recreation. This location combines historic charm with convenience to major amenities. The property is being sold AS-IS, and the seller will make no repairs or provide any inspections prior to closing. All inspections are for the buyer’s informational purposes only. Act quickly for this incredible opportunity to restore a St. Louis classic. Seller is a licensed real estate agent.

  10. 2026-03-04
    status Active 932-char remark
    Show marketing remark (932 chars)

    Unlock the potential of this two-story duplex in the historic Lewis Place neighborhood of St. Louis City. Priced at $29,900, this property is ideal for investors or renovators seeking a project. The home offers classic architecture and plenty of space to create two desirable rental units or a stunning owner-occupied residence. Located just minutes from the Central West End, you’ll enjoy easy access to world-class hospitals, including Barnes-Jewish and St. Louis Children’s Hospital, as well as nearby parks and green spaces for recreation. This location combines historic charm with convenience to major amenities. The property is being sold AS-IS, and the seller will make no repairs or provide any inspections prior to closing. All inspections are for the buyer’s informational purposes only. Act quickly for this incredible opportunity to restore a St. Louis classic. Seller is a licensed real estate agent.

  11. 2025-12-05
    listed $29,900 Active 932-char remark
    Show marketing remark (932 chars)

    Unlock the potential of this two-story duplex in the historic Lewis Place neighborhood of St. Louis City. Priced at $29,900, this property is ideal for investors or renovators seeking a project. The home offers classic architecture and plenty of space to create two desirable rental units or a stunning owner-occupied residence. Located just minutes from the Central West End, you’ll enjoy easy access to world-class hospitals, including Barnes-Jewish and St. Louis Children’s Hospital, as well as nearby parks and green spaces for recreation. This location combines historic charm with convenience to major amenities. The property is being sold AS-IS, and the seller will make no repairs or provide any inspections prior to closing. All inspections are for the buyer’s informational purposes only. Act quickly for this incredible opportunity to restore a St. Louis classic. Seller is a licensed real estate agent.

  12. 2020-06-10
    soldstatus
  13. 2020-05-26
    soldstatus Closed 272-char remark
    Show marketing remark (272 chars)

    Opportunity knocking! Large, all brick duplex in the sought after 63108 zip code. Home boasts large rooms, a full basement, and off street parking. Near popular shopping, night life, major highway access, and public transportation. Don't wait on this one, call today!

  14. 2020-05-06
    status Pending 272-char remark
    Show marketing remark (272 chars)

    Opportunity knocking! Large, all brick duplex in the sought after 63108 zip code. Home boasts large rooms, a full basement, and off street parking. Near popular shopping, night life, major highway access, and public transportation. Don't wait on this one, call today!

  15. 2020-04-27
    status Active 272-char remark
    Show marketing remark (272 chars)

    Opportunity knocking! Large, all brick duplex in the sought after 63108 zip code. Home boasts large rooms, a full basement, and off street parking. Near popular shopping, night life, major highway access, and public transportation. Don't wait on this one, call today!

  16. 2020-04-16
    status Pending 272-char remark
    Show marketing remark (272 chars)

    Opportunity knocking! Large, all brick duplex in the sought after 63108 zip code. Home boasts large rooms, a full basement, and off street parking. Near popular shopping, night life, major highway access, and public transportation. Don't wait on this one, call today!

  17. 2020-04-09
    listed $13,000 Active 272-char remark
    Show marketing remark (272 chars)

    Opportunity knocking! Large, all brick duplex in the sought after 63108 zip code. Home boasts large rooms, a full basement, and off street parking. Near popular shopping, night life, major highway access, and public transportation. Don't wait on this one, call today!

  18. 1997-02-01
    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
$185 · $15/mo
Projected year-2 tax
$290 · $24/mo
Expected delta
+$105/yr (+$9/mo · 56.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 20% 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
$40,272
− Mortgage interest
−$1,675
− Property taxes
−$185
− Insurance
−$150
− Repairs & maintenance
−$3,222
− Management
−$3,222
− Depreciation
−$870
Taxable income
$30,949
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$7,428
After-tax cash flow
$22,171/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)
21,336
Household income
$55,147
Rent vs Own
73.3% rent · 26.7% own
Severe rent burden
2180.0

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 0.62)
Race & ethnicity
White 54% Black 26% Asian 13% Hispanic / Latino 4% Two or more races 4%
Common ancestry
Lithuanian 4% Romanian 3% Iranian 2%
Foreign-born
13% · China, Canada, South Korea
Languages at home
85% English-only · Chinese 3% Other Asian/Pacific 3% Spanish 3%

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
▼ -111.22%
Current HPI
225.1081
Rent YoY
▲ 3.10%
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

+130.0% since first listed
11 events — show timeline
  • 2026-05-15 Relisted MARIS as Distributed by MLS Grid
  • 2026-04-10 Pending MARIS as Distributed by MLS Grid
  • 2026-03-04 Relisted MARIS as Distributed by MLS Grid
  • 2025-12-05 Listed $29,900 MARIS as Distributed by MLS Grid
  • 2020-06-10 Sold (Public Records) Public Records
  • 2020-05-26 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2020-05-06 Pending MARIS as Distributed by MLS Grid
  • 2020-04-27 Relisted MARIS as Distributed by MLS Grid
  • 2020-04-16 Pending MARIS as Distributed by MLS Grid
  • 2020-04-09 Listed $13,000 MARIS as Distributed by MLS Grid
  • 1997-02-01 Sold (Public Records) Public Records

Property tax history

+0.0%/yr

Latest (2024): $185 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…