CashFlowRE
Sign in Sign up
4749 Oldenburg Ave
D Composite 43.12
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 +16.0/30.0
  • ARV discount +7.0/15.0
  • DSCR +4.9/10.0
  • 1% rule +3.9/10.0
  • Rent growth +3.3/5.0
  • Schools +3.0/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$204,900

4749 Oldenburg Ave · St. Louis, MO 63123
3 bd · 1.5 ba · 1,620 sqft · SingleFamily public records · 51 Days on market
Built 1912 3,598 sqft lot $126/sqft · at area comps Est $203k · at est.

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

Listing remarks MLS

Home is perfect for a handy buyer looking for a fixer upper and equity OR an Investor's next flip or rental property. Home to be sold AS-IS. Seller to make no repairs nor perform any inspections. Please submit all offers on special sales contract with proof of funds / pre approval and allow 48 hour minimum response time.

Key facts

  • Near dining
  • Near shopping
  • Near parks

Tags

ESTABLISHED 63123 NEIGHBORHOODNEAR LOCAL SCHOOLSNEAR PARKSNEAR SHOPPINGNEAR DININGMAJOR COMMUTER ROUTES

Property features AI

Finance

  • Other: Living area reported as 1,620 (source: public records); Lot dimensions approximately 30 x 120 on a 0.0826-acre parcel; Road frontage on a city street with asphalt surface
  • Financial info: Lease not considered
  • HOA & community: No HOA information provided

Exterior

  • Parking: No carport spaces indicated
  • Security: No security features listed
  • Utilities: Public water; Public sewer; Electric service: Other
  • Home design: Single family residence; Residential property; Two levels; Private ownership; Entry facing direction not specified
  • Construction: Vinyl siding; Composition roof; Slab foundation; Built year not specified
  • Exterior features: Level lot; No patio or porch; No pool

Interior

  • Kitchen: Appliances: Other
  • Bedrooms: Three bedrooms (all on the upper level)
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: One full bathroom (upper level); One half bathroom (main level)
  • Heating & cooling: Central air conditioning; Heating: Other
  • Interior features: Partial basement; No fireplace; Other heating; Central air; Other appliances
  • Laundry & utility: Washer/dryer details not provided

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/1.5-bath single-family listed at $205k.

Deal economics

  • At list price, monthly cash flow is $102 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $182k (11.2% below list).
  • Recommended offer: $182k (11.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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.
  • Bayless (suburban): math 28% / reading 42% proficiency, ranked #206 of 324 in MO (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Bayless Elementary (math 31% / reading 38%, grade F, #676 of 1,115 statewide, top 66%, 814 students, 48% FRL); Bayless Junior High (math 31% / reading 45%, grade F, #211 of 391 statewide, top 55%, 418 students, 54% FRL); Bayless Senior High (math 8% / reading 42%, grade F, #436 of 521 statewide, top 85%, 566 students, 48% FRL) — zoned schools at 50% FRL track the district average.
  • Market conditions: Rents rising (+3.0%/yr); 191 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 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 $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($199k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y 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 $140k; 47% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1912 — 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 $181,992 (11.2% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1912 — 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. 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?
  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 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
0.89%
Cap rate
6.89%
Cash-on-cash
2.13%
DSCR
1.09
GRM
9.4

CMA / ARV

ARV (median comp)
$202,643
List price
$204,900
Delta
1.11%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8108 Parkridge Dr 0.35mi 2/1.5 (-1) 1,619 (-0%) 8mo $180,000 $111 72
4837 Hannover Ave 0.08mi 2/1.5 (-1) 1,836 (+13%) 4mo $145,000 $79 65
4909 Arbors At Stonegate Ct 0.43mi 3/2.5 1,728 (+7%) 3mo $425,000 $246 62
8370 Weber Trail Dr 0.50mi 3/2.0 1,752 (+8%) 10mo $395,000 $225 53
8419 Weber Trail Dr 0.59mi 3/2.0 1,725 (+6%) 9mo $335,000 $194 52
4719 Heege Rd 0.34mi 2/2.0 (-1) 1,800 (+11%) 9mo $275,000 $153 51
4101 Healy Ct 0.73mi 2/2.0 (-1) 1,600 (-1%) 9mo $236,900 $148 50
8120 Parkridge Dr 0.32mi 4/2.0 (+1) 1,400 (-14%) 8mo $299,990 $214 49
8015 Carlsbad Dr 0.42mi 3/1.0 1,393 (-14%) 8mo $214,900 $154 49
5212 Vine Ave 0.72mi 2/2.0 (-1) 1,650 (+2%) 9mo $310,000 $188 49
227 Hernan Dr 0.74mi 2/1.0 (-1) 1,500 (-7%) 2mo $224,900 $150 45
5245 Robert Ave 0.74mi 2/2.0 (-1) 1,536 (-5%) 10mo $279,500 $182 42

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 · 3.01% rent growth · sell at horizon

5-year hold
IRR
-12.9%
Equity multiple
0.53×
Total profit
$-26,717
Equity at exit
$30,551
10-year hold
IRR
-3.9%
Equity multiple
0.74×
Total profit
$-14,922
Equity at exit
$17,716

Cash invested: $57,372 (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 63123

Rents YoY
3.0%
Active inventory
191
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$1,820 high interval (Pro) →
Mortgage (P&I)
$1,075
Tax from tax record
$176 /mo · $2,112/yr
Insurance
$85
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$102

Break-even live

Break-even rent $1,691
Max offer price $204,900
Occupancy floor 89%

Sensitivity live

Price -10% $218 -5% $160 +0% $102 +5% $44 +10% $-14
Rent -10% $-42 -5% $30 +0% $102 +5% $174 +10% $246
Rate -1.0pp $205 -0.5pp $154 base $102 +0.5pp $49 +1.0pp $-5

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
$51,225
Closing costs
$6,147
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4610 Heege Rd Saint Louis, MO 3.0 1.5 1205 $1,485 $1.23 18d 1 0.53mi
5452 Nagel Ave Saint Louis, MO 2.0 1.0 1196 $1,695 $1.42 25d 1 0.84mi
5318 Quincy St Saint Louis, MO 3.0 1.0 1100 $1,650 $1.50 25d 1 0.86mi
3945 Crosby Dr Saint Louis, MO 2.0 1.0 1100 $2,083 $1.89 0d 1 0.96mi
7602 Elton St Saint Louis, MO 3.0 1.0 1108 $2,200 $1.99 45d 1 1.02mi
6406 Woodbine Ct Saint Louis, MO 2.0 2.0 1085 $1,800 $1.66 17d 1 1.04mi
5448 Lisette Ave Saint Louis, MO 2.0 2.0 1059 $2,100 $1.98 0d 1 1.11mi
9204 Kit Dr Saint Louis, MO 3.0 2.0 1820 $1,680 $0.92 0d 1 1.12mi
7529 Fleta St St. Louis, MO 2.0 1.0–1.5 1173 $1,612 $1.37 12d 10 1.13mi
89 Willmore Rd Unit 89 Willmore Rd, 2N St. Louis, MO 2.0 1.0 1103 $1,350 $1.22 25d 1 1.16mi
4114 Alma Ave Saint Louis, MO 3.0 1.5 1269 $2,065 $1.63 3d 1 1.25mi
4114 Alma Ave Saint Louis, MO 3.0 1.5 1269 $2,065 $1.63 0d 1 1.25mi
3857 Boulevard Heights Ct Saint Louis, MO 3.0 2.5 1697 $2,250 $1.33 3d 1 1.31mi
5512 Milentz Ave Unit 1F St. Louis, MO 2.0 1.0 1138 $1,225 $1.08 4d 1 1.37mi
5907 Jamieson Ave Saint Louis, MO 2.0 1.0 1100 $1,425 $1.30 0d 1 1.39mi
5833 Jamieson Ave Saint Louis, MO 2.0 1.0 1242 $1,620 $1.30 45d 1 1.42mi
5185 Goethe Ave Fl 1 St. Louis, MO 3.0 2.0 1858 $2,240 $1.21 45d 1 1.48mi
5185 Goethe Ave Fl 2 St. Louis, MO 2.0 1.0 1578 $1,695 $1.07 45d 1 1.48mi
5616 S Kingshighway Blvd Saint Louis, MO 3.0 2.0 1400 $1,830 $1.31 0d 1 1.49mi

Listing history 27 events

  1. 2026-06-21
    days on market $204,900 Active 51 DOM
  2. 2026-06-18
    days on market $204,900 Active 48 DOM
  3. 2026-06-17
    days on market $204,900 Active 47 DOM
  4. 2026-06-16
    days on market $204,900 Active 46 DOM
  5. 2026-06-15
    days on market $204,900 Active 45 DOM
  6. 2026-06-13
    pricedays on market $204,900 Active 43 DOM
  7. 2026-06-09
    days on market $214,900 Active 39 DOM
  8. 2026-06-08
    days on market $214,900 Active 38 DOM
  9. 2026-06-07
    days on market $214,900 Active 37 DOM
  10. 2026-06-03
    days on market $214,900 Active 33 DOM
  11. 2026-06-02
    days on market $214,900 Active 32 DOM
  12. 2026-06-01
    days on market $214,900 Active 31 DOM
  13. 2026-05-31
    days on market $214,900 Active 30 DOM
  14. 2026-05-01
    listed $214,900 Active 1024-char remark
  15. 2022-08-08
    soldstatus $139,500
  16. 2022-08-04
    soldstatus Closed 322-char remark
    Show marketing remark (322 chars)

    Home is perfect for a handy buyer looking for a fixer upper and equity OR an Investor's next flip or rental property. Home to be sold AS-IS. Seller to make no repairs nor perform any inspections. Please submit all offers on special sales contract with proof of funds / pre approval and allow 48 hour minimum response time.

  17. 2022-07-20
    status Pending 322-char remark
    Show marketing remark (322 chars)

    Home is perfect for a handy buyer looking for a fixer upper and equity OR an Investor's next flip or rental property. Home to be sold AS-IS. Seller to make no repairs nor perform any inspections. Please submit all offers on special sales contract with proof of funds / pre approval and allow 48 hour minimum response time.

  18. 2022-07-18
    price $146,900 322-char remark
    Show marketing remark (322 chars)

    Home is perfect for a handy buyer looking for a fixer upper and equity OR an Investor's next flip or rental property. Home to be sold AS-IS. Seller to make no repairs nor perform any inspections. Please submit all offers on special sales contract with proof of funds / pre approval and allow 48 hour minimum response time.

  19. 2022-07-08
    price $154,900 322-char remark
    Show marketing remark (322 chars)

    Home is perfect for a handy buyer looking for a fixer upper and equity OR an Investor's next flip or rental property. Home to be sold AS-IS. Seller to make no repairs nor perform any inspections. Please submit all offers on special sales contract with proof of funds / pre approval and allow 48 hour minimum response time.

  20. 2022-07-08
    price $145,900 322-char remark
    Show marketing remark (322 chars)

    Home is perfect for a handy buyer looking for a fixer upper and equity OR an Investor's next flip or rental property. Home to be sold AS-IS. Seller to make no repairs nor perform any inspections. Please submit all offers on special sales contract with proof of funds / pre approval and allow 48 hour minimum response time.

  21. 2022-07-01
    listed $154,999 Active 322-char remark
    Show marketing remark (322 chars)

    Home is perfect for a handy buyer looking for a fixer upper and equity OR an Investor's next flip or rental property. Home to be sold AS-IS. Seller to make no repairs nor perform any inspections. Please submit all offers on special sales contract with proof of funds / pre approval and allow 48 hour minimum response time.

  22. 2009-10-01
    soldstatus $132,000
  23. 2009-07-02
    soldstatus
  24. 2009-06-30
    soldstatus $57,000
  25. 2001-11-08
    soldstatus $83,500
  26. 1992-09-29
    soldstatus $47,500
  27. 1985-11-01
    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
$2,112 · $176/mo
Projected year-2 tax
$2,112 · $176/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 ≥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
$21,839
− Mortgage interest
−$11,478
− Property taxes
−$2,112
− Insurance
−$1,024
− Repairs & maintenance
−$1,747
− Management
−$1,747
− Depreciation
−$5,961
Taxable loss
−$2,230
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$535
After-tax cash flow
$1,758/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
Bayless
NCES district ID
2904500
Math proficiency
28% ▼ -15.00%
Reading proficiency
42% ▼ -8.00%
Median HH income
$49,378
Composite
30.24/100
National rank
#6293
State rank
#206 of 324 in MO

Livability — St. Louis

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

County
Saint Louis County · 888,823 people
City population
283,259
Metro
St. Louis, MO-IL
Population (ZIP)
49,077
Household income
$77,055
Rent vs Own
25.1% rent · 74.9% own
Severe rent burden
753.0

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
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 7% Asian 5% Hispanic / Latino 5% Black 3%
Common ancestry
American 5% Lithuanian 3% Romanian 2%
Foreign-born
13% · Vietnam, Canada
Languages at home
83% English-only · Russian/Polish/Slavic 6% Spanish 3% Other Indo-European 3%

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
▼ -229.90%
Current HPI
220.258
Rent YoY
▲ 3.01%
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

+331.4% since first listed
15 events — show timeline
  • 2026-06-11 Price Changed $204,900 MARIS as Distributed by MLS Grid
  • 2026-05-01 Listed $214,900 MARIS as Distributed by MLS Grid
  • 2022-08-08 Sold (Public Records) $139,500 Public Records
  • 2022-08-04 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2022-07-20 Pending MARIS as Distributed by MLS Grid
  • 2022-07-18 Price Changed $146,900 MARIS as Distributed by MLS Grid
  • 2022-07-08 Price Changed $154,900 MARIS as Distributed by MLS Grid
  • 2022-07-08 Price Changed $145,900 MARIS as Distributed by MLS Grid
  • 2022-07-01 Listed $154,999 MARIS as Distributed by MLS Grid
  • 2009-10-01 Sold (Public Records) $132,000 Public Records
  • 2009-07-02 Sold (Public Records) Public Records
  • 2009-06-30 Sold (Public Records) $57,000 Public Records
  • 2001-11-08 Sold (Public Records) $83,500 Public Records
  • 1992-09-29 Sold (Public Records) $47,500 Public Records
  • 1985-11-01 Sold (Public Records) Public Records

Property tax history

+5.5%/yr

Latest (2022): $2,112 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…