CashFlowRE
Sign in Sign up
7619 Fairham Ave
B+ Composite 76.41
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$86,900

7619 Fairham Ave · University City, MO 63130
2 bd · 1.0 ba · 720 sqft · SingleFamily public records · 10 Days on market
Built 1929 6,098 sqft lot $121/sqft · 21% below area Est $109k · 21% under

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

Listing remarks MLS

FRESH YEAR, FRESH HOUSE! Downsizing, first-time home buyer, investor...do not miss out on this amazing 2 bed / 1 bath bungalow nestled in University City with easy access to the surrounding St. Louis area. This move-in ready home has so many updates you must come and see it for yourself. New driveway, new windows, updated kitchen, updated bathroom, new light fixtures, freshly painted, and the list goes on. Need more room to achieve those New Year goals the basement is a blank space to make it what you want: workout room, home office, or family room the possibilities are endless.

Key facts

  • Brick accent wall
  • Tiled backsplash
  • 6,098 sq ft lot

Tags

COVERED FRONT ENTRANCEBRICK AND STONE ACCENTSORIGINAL HARDWOOD FLOORSBRICK ACCENT WALLBRIGHT WHITE CABINETRYTILED BACKSPLASH

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Electric service by Ameren; Cable available; Electricity connected; Sewer available; Water available
  • Home design: Single-family residence; One story
  • Construction: Brick construction
  • Exterior features: Back yard; Level lot

Interior

  • Bedrooms: 2 bedrooms (both on the main level)
  • Bathrooms: 1 full bathroom (on the main level)
  • Heating & cooling: Electric forced-air heating; Central air conditioning
  • Interior features: Wood-burning fireplace

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-bed/1.0-bath single-family listed at $87k.

Deal economics

  • At list price, monthly cash flow is $509 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $87k).
  • Cap rate 13.3% vs local median 4.7% 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: Barbara Jordan Elem. (math 8% / reading 22%, grade F, #982 of 1,115 statewide, top 89%, 310 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; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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 $601 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $24k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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.

Risks & watch-outs

  • Watch-outs: built in 1929 — 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 $86,900

Questions for the listing agent

  1. Built in 1929 — 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
1.60%
Cap rate
13.33%
Cash-on-cash
25.12%
DSCR
2.12
GRM
5.2

CMA / ARV

ARV (median comp)
$109,321
List price
$86,900
Delta
-20.51%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7619 Fairham Ave 0.00mi 2/1.0 720 (0%) 1mo $86,900 $121 100
8314 Buchanan Ave 0.48mi 2/2.0 720 (0%) 7mo $73,400 $102 68
8315 Jefferson Ave 0.58mi 2/1.0 720 (0%) 7mo $113,900 $158 67
7912 Monroe Dr 0.46mi 2/1.0 792 (+10%) 0mo $150,000 $189 62
1515 78th St 0.31mi 2/1.0 792 (+10%) 10mo $85,000 $107 61
1535 Bradford Ave 0.75mi 2/1.0 720 (0%) 8mo $65,000 $90 58
7806 Underhill Dr 0.54mi 2/1.0 792 (+10%) 4mo $79,900 $101 55
1617 Purdue Ave 0.65mi 2/1.5 768 (+7%) 6mo $84,000 $109 52
7916 Underhill Dr 0.47mi 2/1.0 792 (+10%) 13mo $120,000 $152 50
2018 Raven Dr 0.72mi 2/1.0 792 (+10%) 2mo $88,500 $112 48
7920 Bloom Dr 0.57mi 2/1.0 792 (+10%) 12mo $115,000 $145 46
2000 Falcon Dr 0.73mi 2/1.0 792 (+10%) 4mo $154,000 $194 45

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
19.3%
Equity multiple
1.79×
Total profit
$19,231
Equity at exit
$12,957
10-year hold
IRR
28.0%
Equity multiple
3.55×
Total profit
$62,129
Equity at exit
$7,514

Cash invested: $24,332 (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
5.2×

Monthly cashflow live

Estimated rent
$1,387 medium interval (Pro) →
Mortgage (P&I)
$456
Tax from tax record
$94 /mo · $1,132/yr
Insurance
$36
HOA
$0
Vacancy / Maint / Mgmt
$291
Net cashflow
$509

Break-even live

Break-even rent $742
Max offer price $86,900
Occupancy floor 58%

Sensitivity live

Price -10% $559 -5% $534 +0% $509 +5% $485 +10% $460
Rent -10% $400 -5% $455 +0% $509 +5% $564 +10% $619
Rate -1.0pp $553 -0.5pp $531 base $509 +0.5pp $487 +1.0pp $464

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
$21,725
Closing costs
$2,607
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
1351 N Hanley Rd Saint Louis, MO 1.0–2.0 1.0–2.0 911 $1,575 $1.73 44d 1 0.54mi
8303 Braddock Dr Saint Louis, MO 2.0 1.0 720 $1,075 $1.49 24d 1 0.92mi
1101 Purdue Ave Unit 1112 University City, MO 2.0 1.0 650 $1,175 $1.81 5d 1 1.13mi
1100 Midland Blvd Saint Louis, MO 2.0 1.0 637 $1,185 $1.86 2d 2 1.15mi

Listing history 14 events

  1. 2026-05-18
    status Pending 958-char remark
  2. 2026-05-15
    price $86,900 958-char remark
  3. 2026-05-08
    listed $89,900 Active 958-char remark
  4. 2023-10-10
    historical $890
  5. 2023-09-28
    listed $890
  6. 2021-04-07
    soldstatus $78,000
  7. 2021-04-01
    soldstatus Closed 589-char remark
    Show marketing remark (589 chars)

    FRESH YEAR, FRESH HOUSE! Downsizing, first-time home buyer, investor...do not miss out on this amazing 2 bed / 1 bath bungalow nestled in University City with easy access to the surrounding St. Louis area. This move-in ready home has so many updates you must come and see it for yourself. New driveway, new windows, updated kitchen, updated bathroom, new light fixtures, freshly painted, and the list goes on. Need more room to achieve those New Year goals the basement is a blank space to make it what you want: workout room, home office, or family room the possibilities are endless.

  8. 2021-03-19
    status Pending 589-char remark
    Show marketing remark (589 chars)

    FRESH YEAR, FRESH HOUSE! Downsizing, first-time home buyer, investor...do not miss out on this amazing 2 bed / 1 bath bungalow nestled in University City with easy access to the surrounding St. Louis area. This move-in ready home has so many updates you must come and see it for yourself. New driveway, new windows, updated kitchen, updated bathroom, new light fixtures, freshly painted, and the list goes on. Need more room to achieve those New Year goals the basement is a blank space to make it what you want: workout room, home office, or family room the possibilities are endless.

  9. 2021-02-22
    status Pending 589-char remark
    Show marketing remark (589 chars)

    FRESH YEAR, FRESH HOUSE! Downsizing, first-time home buyer, investor...do not miss out on this amazing 2 bed / 1 bath bungalow nestled in University City with easy access to the surrounding St. Louis area. This move-in ready home has so many updates you must come and see it for yourself. New driveway, new windows, updated kitchen, updated bathroom, new light fixtures, freshly painted, and the list goes on. Need more room to achieve those New Year goals the basement is a blank space to make it what you want: workout room, home office, or family room the possibilities are endless.

  10. 2021-01-28
    price $89,500 589-char remark
    Show marketing remark (589 chars)

    FRESH YEAR, FRESH HOUSE! Downsizing, first-time home buyer, investor...do not miss out on this amazing 2 bed / 1 bath bungalow nestled in University City with easy access to the surrounding St. Louis area. This move-in ready home has so many updates you must come and see it for yourself. New driveway, new windows, updated kitchen, updated bathroom, new light fixtures, freshly painted, and the list goes on. Need more room to achieve those New Year goals the basement is a blank space to make it what you want: workout room, home office, or family room the possibilities are endless.

  11. 2021-01-07
    listed $92,500 Active 589-char remark
    Show marketing remark (589 chars)

    FRESH YEAR, FRESH HOUSE! Downsizing, first-time home buyer, investor...do not miss out on this amazing 2 bed / 1 bath bungalow nestled in University City with easy access to the surrounding St. Louis area. This move-in ready home has so many updates you must come and see it for yourself. New driveway, new windows, updated kitchen, updated bathroom, new light fixtures, freshly painted, and the list goes on. Need more room to achieve those New Year goals the basement is a blank space to make it what you want: workout room, home office, or family room the possibilities are endless.

  12. 2020-06-05
    soldstatus $30,000
  13. 2010-02-17
    soldstatus $18,503
  14. 1981-01-01
    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
$1,132 · $94/mo
Projected year-2 tax
$1,132 · $94/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
$16,643
− Mortgage interest
−$4,868
− Property taxes
−$1,132
− Insurance
−$434
− Repairs & maintenance
−$1,331
− Management
−$1,331
− Depreciation
−$2,528
Taxable income
$5,018
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,204
After-tax cash flow
$4,909/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

+369.7% since first listed
15 events — show timeline
  • 2026-06-04 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2026-05-18 Pending MARIS as Distributed by MLS Grid
  • 2026-05-15 Price Changed $86,900 MARIS as Distributed by MLS Grid
  • 2026-05-08 Listed $89,900 MARIS as Distributed by MLS Grid
  • 2023-10-10 Rental Removed $890 APPFOLIO
  • 2023-09-28 Listed for Rent $890 APPFOLIO
  • 2021-04-07 Sold (Public Records) $78,000 Public Records
  • 2021-04-01 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2021-03-19 Pending MARIS as Distributed by MLS Grid
  • 2021-02-22 Pending MARIS as Distributed by MLS Grid
  • 2021-01-28 Price Changed $89,500 MARIS as Distributed by MLS Grid
  • 2021-01-07 Listed $92,500 MARIS as Distributed by MLS Grid
  • 2020-06-05 Sold (Public Records) $30,000 Public Records
  • 2010-02-17 Sold (Public Records) $18,503 Public Records
  • 1981-01-01 Sold (Public Records) Public Records

Property tax history

+4.1%/yr

Latest (2022): $1,132 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…