CashFlowRE
Sign in Sign up
3847 Blaine Ave Fourplex
C- Composite 50.99
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 +21.6/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.9/10.0
  • 1% rule +4.7/10.0
  • Rent growth +4.1/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$550,000

3847 Blaine Ave · St. Louis, MO 63110
16 bd · 4.0 ba · 4,180 sqft · MultiFamily public records · 22 Days on market
Built 1907 6,398 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

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

Listing remarks MLS

Incredible Investment or Owner-Occupant Opportunity in the Tiffany Neighborhood! Welcome to 3847 Blaine Ave, a well-maintained 4-family flat located on a quiet, dead-end street with a gated yard—just steps from SLU Medical School, SLU Hospital, Cardinal Glennon Children’s Hospital, and the Shaw neighborhood. This solid property is perfect for investors or owner-occupants looking to live in one unit while earning rental income from the other three. The building generates $61,487.96/year in gross income with a NOI of $40,737.87, offering excellent cash flow. Each unit features updated kitchens with granite countertops, modern appliances, remodeled bathrooms, updated flooring, vinyl windows, and more. Additional updates include front decks and a TPO roof, adding long-term value and peace of mind. Don't miss out on this rare opportunity in one of St. Louis’s most walkable and desirable locations. Schedule your private showing today!

Key facts

  • Updated appliances
  • Modern kitchens
  • Updated front decks

Tags

GATED YARDUPDATED FRONT DECKSDURABLE TPO ROOFMODERN KITCHENSGRANITE COUNTERTOPSUPDATED APPLIANCES

Property features AI

Finance

  • Financial info: Owner pays sewer, water and taxes; Property listed as four-unit multifamily (4 units)

Exterior

  • Parking: No listed parking or carport spaces
  • Utilities: Public water; Cable available; Electricity available; Natural gas available
  • Home design: Residential income property (2–4 units); Updated/remodeled condition; Private ownership
  • Construction: Brick and stone construction; Flat roof; Stone foundation; Built year per public records
  • Exterior features: Balcony; Back yard; City lot

Interior

  • Kitchen: Kitchen island; Stone counters; Stainless steel appliances; Eat-in kitchen
  • Bedrooms: Four 1-bedroom units
  • Flooring: Wood flooring
  • Bathrooms: Each unit includes 1 bathroom
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Decorative fireplaces (4 total)
  • Interior features: Eat-in kitchen; Kitchen island; Stone counters; Blinds; Stainless steel appliances
  • Laundry & utility: Laundry in basement

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 4 × 1-bed/1-bath units multifamily listed at $550k.

Deal economics

  • At list price, monthly cash flow is $838 ($10k/yr) — positive. Per door: $209/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $536k (2.5% below list).
  • Recommended offer: $536k (2.5% below list) — sets the bar for 1% rule.
  • Cap rate 8.1% 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.
  • Zoned schools: Hodgen Elem. (math 2% / reading 8%, grade F, #1,072 of 1,115 statewide, top 98%, 199 students, 98% FRL); Vashon High (math 2% / reading 2%, grade F, #520 of 521 statewide, top 100%, 568 students, 100% FRL) — zoned schools average 99% FRL vs 80% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.2%/yr); 98 active listings in the ZIP; solid renter incomes; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $5,360/mo this rent would consume 79% of the median local household income ($82k/yr) (locally 921% 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 $4k of loan paydown is wiped out by about $16k 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 + 6.2% rent growth), your $154k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($542k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y 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 1907 — 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 $536,000 (2.5% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
0.97%
Cap rate
8.12%
Cash-on-cash
6.53%
DSCR
1.29
GRM
8.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.24% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.88×
Total profit
$-17,895
Equity at exit
$82,007
10-year hold
IRR
9.7%
Equity multiple
1.85×
Total profit
$131,570
Equity at exit
$47,554

Cash invested: $154,000 (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 63110

Rents YoY
6.2%
Active inventory
98
Price-to-rent
34.2×

Monthly cashflow live

Estimated rent
$5,360 high interval (Pro) →
Mortgage (P&I)
$2,884
Tax from tax record
$283 /mo · $3,399/yr
Insurance
$229
HOA
$0
Vacancy / Maint / Mgmt
$1,126
Net cashflow
$838

Break-even live

Break-even rent $4,300
Max offer price $550,000
Occupancy floor 79%

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

UnitsBedsBathsEst. rent
Total (4 units) $5,360

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
$137,500
Closing costs
$16,500
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.

Listing history 31 events

  1. 2026-06-18
    days on market $550,000 Active 22 DOM
  2. 2026-06-17
    days on market $550,000 Active 21 DOM
  3. 2026-06-16
    days on market $550,000 Active 20 DOM
  4. 2026-06-15
    days on market $550,000 Active 19 DOM
  5. 2026-06-13
    days on market $550,000 Active 17 DOM
  6. 2026-06-09
    days on market $550,000 Active 13 DOM
  7. 2026-06-08
    days on market $550,000 Active 12 DOM
  8. 2026-06-07
    days on market $550,000 Active 11 DOM
  9. 2026-06-05
    days on market $550,000 Active 8 DOM
  10. 2026-06-03
    days on market $550,000 Active 7 DOM
  11. 2026-06-02
    days on market $550,000 Active 6 DOM
  12. 2026-06-01
    days on market $550,000 Active 5 DOM
  13. 2026-05-31
    days on market $550,000 Active 4 DOM
  14. 2026-05-28
    listed $550,000 Active
  15. 2026-05-28
    historical $550,000
  16. 2025-06-10
    soldstatus $540,000
  17. 2025-05-29
    historical $1,199
    Show marketing remark (964 chars)

    Incredible Investment or Owner-Occupant Opportunity in the Tiffany Neighborhood! Welcome to 3847 Blaine Ave, a well-maintained 4-family flat located on a quiet, dead-end street with a gated yard—just steps from SLU Medical School, SLU Hospital, Cardinal Glennon Children’s Hospital, and the Shaw neighborhood. This solid property is perfect for investors or owner-occupants looking to live in one unit while earning rental income from the other three. The building generates $61,487.96/year in gross income with a NOI of $40,737.87, offering excellent cash flow. Each unit features updated kitchens with granite countertops, modern appliances, remodeled bathrooms, updated flooring, vinyl windows, and more. Additional updates include front decks and a TPO roof, adding long-term value and peace of mind. Don't miss out on this rare opportunity in one of St. Louis’s most walkable and desirable locations. Schedule your private showing today!

  18. 2025-05-29
    soldstatus Closed 964-char remark
    Show marketing remark (964 chars)

    Incredible Investment or Owner-Occupant Opportunity in the Tiffany Neighborhood! Welcome to 3847 Blaine Ave, a well-maintained 4-family flat located on a quiet, dead-end street with a gated yard—just steps from SLU Medical School, SLU Hospital, Cardinal Glennon Children’s Hospital, and the Shaw neighborhood. This solid property is perfect for investors or owner-occupants looking to live in one unit while earning rental income from the other three. The building generates $61,487.96/year in gross income with a NOI of $40,737.87, offering excellent cash flow. Each unit features updated kitchens with granite countertops, modern appliances, remodeled bathrooms, updated flooring, vinyl windows, and more. Additional updates include front decks and a TPO roof, adding long-term value and peace of mind. Don't miss out on this rare opportunity in one of St. Louis’s most walkable and desirable locations. Schedule your private showing today!

  19. 2025-05-01
    historical $1,199
  20. 2025-05-01
    listed $1,199
  21. 2025-04-29
    historical Active Under Contract 964-char remark
    Show marketing remark (964 chars)

    Incredible Investment or Owner-Occupant Opportunity in the Tiffany Neighborhood! Welcome to 3847 Blaine Ave, a well-maintained 4-family flat located on a quiet, dead-end street with a gated yard—just steps from SLU Medical School, SLU Hospital, Cardinal Glennon Children’s Hospital, and the Shaw neighborhood. This solid property is perfect for investors or owner-occupants looking to live in one unit while earning rental income from the other three. The building generates $61,487.96/year in gross income with a NOI of $40,737.87, offering excellent cash flow. Each unit features updated kitchens with granite countertops, modern appliances, remodeled bathrooms, updated flooring, vinyl windows, and more. Additional updates include front decks and a TPO roof, adding long-term value and peace of mind. Don't miss out on this rare opportunity in one of St. Louis’s most walkable and desirable locations. Schedule your private showing today!

  22. 2025-04-26
    price $1,199
  23. 2025-04-25
    listed $999
  24. 2025-04-18
    listed $550,000 Active 964-char remark
    Show marketing remark (964 chars)

    Incredible Investment or Owner-Occupant Opportunity in the Tiffany Neighborhood! Welcome to 3847 Blaine Ave, a well-maintained 4-family flat located on a quiet, dead-end street with a gated yard—just steps from SLU Medical School, SLU Hospital, Cardinal Glennon Children’s Hospital, and the Shaw neighborhood. This solid property is perfect for investors or owner-occupants looking to live in one unit while earning rental income from the other three. The building generates $61,487.96/year in gross income with a NOI of $40,737.87, offering excellent cash flow. Each unit features updated kitchens with granite countertops, modern appliances, remodeled bathrooms, updated flooring, vinyl windows, and more. Additional updates include front decks and a TPO roof, adding long-term value and peace of mind. Don't miss out on this rare opportunity in one of St. Louis’s most walkable and desirable locations. Schedule your private showing today!

  25. 2025-02-02
    historical $999
  26. 2024-12-20
    listed $999
  27. 2003-11-20
    soldstatus $40,810
  28. 2001-11-26
    soldstatus
  29. 1997-06-20
    soldstatus
  30. 1997-06-01
    soldstatus
  31. 1994-11-18
    soldstatus $30,000

ⓘ 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
$3,399 · $283/mo
Projected year-2 tax
$5,335 · $445/mo
Expected delta
+$1,936/yr (+$161/mo · 57.0%)

ⓘ 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 ≥108°F today · 21 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
$64,320
− Mortgage interest
−$30,809
− Property taxes
−$3,399
− Insurance
−$2,750
− Repairs & maintenance
−$5,146
− Management
−$5,146
− Depreciation
−$16,000
Taxable income
$1,071
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$257
After-tax cash flow
$9,796/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)
17,645
Household income
$81,655
Rent vs Own
56.4% rent · 43.6% own
Severe rent burden
921.0

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
Majority White (65%)
Race & ethnicity
White 65% Black 19% Two or more races 9% Hispanic / Latino 8% Asian 4%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 5% Slovak 3% Italian 3%
Foreign-born
6% · Canada, China, South Korea
Languages at home
91% English-only · Spanish 3% French/Haitian/Cajun 1% Other Asian/Pacific 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
▼ -206.93%
Current HPI
342.2466
Rent YoY
▲ 6.24%
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

+1733.3% since first listed
18 events — show timeline
  • 2026-05-28 Listed $550,000 MARIS as Distributed by MLS Grid
  • 2026-05-28 Coming Soon $550,000 MARIS as Distributed by MLS Grid
  • 2025-06-10 Sold (Public Records) $540,000 Public Records
  • 2025-05-29 Rental Removed $1,199 TENANTTURNER2
  • 2025-05-29 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2025-05-01 Rental Removed $1,199 BUILDIUM
  • 2025-05-01 Listed for Rent $1,199 TENANTTURNER2
  • 2025-04-29 Contingent MARIS as Distributed by MLS Grid
  • 2025-04-26 Price Changed $1,199 BUILDIUM
  • 2025-04-25 Listed for Rent $999 BUILDIUM
  • 2025-04-18 Listed $550,000 MARIS as Distributed by MLS Grid
  • 2025-02-02 Rental Removed $999 BUILDIUM
  • 2024-12-20 Listed for Rent $999 BUILDIUM
  • 2003-11-20 Sold (Public Records) $40,810 Public Records
  • 2001-11-26 Sold (Public Records) Public Records
  • 1997-06-20 Sold (Public Records) Public Records
  • 1997-06-01 Sold (Public Records) Public Records
  • 1994-11-18 Sold (Public Records) $30,000 Public Records

Property tax history

+17.9%/yr

Latest (2024): $3,399 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…