CashFlowRE
Sign in Sign up
3332 Nebraska Ave
C+ Composite 63.34
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 +25.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.2/10.0
  • 1% rule +5.2/10.0
  • Rent growth +3.7/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$140,000

3332 Nebraska Ave · St. Louis, MO 63118
3 bd · 2.0 ba · 1,732 sqft · SingleFamily public records · 8 Days on market
Built 1895 3,175 sqft lot Est $260k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

If you are looking for your spring project, then you have found it! This charming home is just steps away from Cherokee street is ready it's new owner for an easy renovation. This would make a great fix and flip or BRRRR property. The home has been refreshed since it was built and boasts several modern updates that save both time and money on a renovation. The plaster has been removed and has drywall throughout. The home has an updated electrical panel, electric wiring, PVC stack, PVC plumbing lines, and central HVAC. The kitchen and bathroom on the first floor will need drywall work which was damaged over the winter when the upstairs bathroom sprung a leak. See photos for the damage along

Key facts

  • Central hvac
  • Modern updates
  • Private backyard

Tags

MODERN UPDATESUPDATED ELECTRICAL PANELCENTRAL HVACPRIVATE BACKYARDDECKPARKING PAD

Property features AI

Finance

  • Other: Seller may consider concessions

Exterior

  • Parking: Parking pad
  • Utilities: Public water; Public sewer; Electric service by Ameren; Natural gas available; Electricity connected; Water available; Sewer connected; Cable available
  • Home design: Single-family residence; Two levels; Residential property in fixer condition; Private ownership
  • Construction: Brick construction; Flat roof; Stone foundation; House structure; Built data from public records
  • Exterior features: Private yard; Level lot

Interior

  • Kitchen: Dishwasher; Microwave; Electric oven; Free-standing refrigerator
  • Bedrooms: 3 bedrooms (all on upper level)
  • Flooring: Ceramic tile; Hardwood
  • Bathrooms: 2 full bathrooms (1 full bath on main level, 1 full bath on upper level)
  • Heating & cooling: Natural gas heating; Central air conditioning; Ceiling fans
  • Interior features: Ceiling fans throughout; Crown molding; Eat-in kitchen; Tilt-in windows
  • 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 3-bed/2.0-bath single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $307 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $140k).
  • Cap rate 8.9% 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 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: Froebel Elem. (math 8% / reading 8%, grade F, #1,052 of 1,115 statewide, top 95%, 176 students, 98% FRL); Roosevelt High (math 2% / reading 8%, grade F, #517 of 521 statewide, top 100%, 460 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: Rents rising fast (+4.9%/yr); 240 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $968 of loan paydown is wiped out by about $4k 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 + 4.9% rent growth), your $39k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y 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 1895 — 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 $140,000

Questions for the listing agent

  1. Built in 1895 — 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. 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.
  4. 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.
  5. 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
1.02%
Cap rate
8.92%
Cash-on-cash
9.38%
DSCR
1.42
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$259,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3332 Nebraska Ave 0.00mi 3/2.0 1,732 (0%) 1mo $140,000 $81 99
3241 California Ave 0.15mi 4/2.5 (+1) 1,560 (-10%) 1mo $125,000 $80 69
3408 Winnebago St 0.61mi 3/2.5 1,746 (+1%) 1mo $229,500 $131 68
3000 California Ave 0.46mi 3/2.5 1,872 (+8%) 1mo $280,000 $150 62
3166 Pennsylvania Ave 0.28mi 3/2.5 1,982 (+14%) 0mo $227,500 $115 61
3231 Ohio Ave 0.26mi 2/2.0 (-1) 1,510 (-13%) 1mo $239,900 $159 61
2845 Chippewa St 0.55mi 3/1.5 1,598 (-8%) 0mo $205,000 $128 59
3317 Indiana Ave 0.42mi 2/2.5 (-1) 1,872 (+8%) 1mo $345,000 $184 59
3525 Hartford St 0.69mi 4/1.5 (+1) 1,770 (+2%) 1mo $430,000 $243 56
2921 Virginia Ave 0.62mi 3/2.0 1,885 (+9%) 1mo $335,000 $178 55
3704 Ohio Ave 0.51mi 3/3.5 1,938 (+12%) 1mo $249,900 $129 50
2918 Wisconsin Ave 0.74mi 3/3.0 1,989 (+15%) 1mo $379,900 $191 36

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 · 4.89% rent growth · sell at horizon

5-year hold
IRR
-0.3%
Equity multiple
0.99×
Total profit
$-446
Equity at exit
$20,874
10-year hold
IRR
11.0%
Equity multiple
1.93×
Total profit
$36,348
Equity at exit
$12,105

Cash invested: $39,200 (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 63118

Rents YoY
4.9%
Active inventory
240
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,435 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$35 /mo · $415/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$307

Break-even live

Break-even rent $1,047
Max offer price $140,000
Occupancy floor 74%

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
$35,000
Closing costs
$4,200
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3259 Oregon Ave St. Louis, MO 2.0 1.0 1200 $1,000 $0.83 43d 1 0.08mi
3233 Oregon Ave Unit 2 St. Louis, MO 2.0 1.0 1215 $995 $0.82 23d 1 0.13mi
3215 Oregon Ave Unit 1F St. Louis, MO 2.0 1.0 1373 $1,150 $0.84 17d 1 0.16mi
3510 California Ave Saint Louis, MO 3.0 2.0 1800 $1,200 $0.67 43d 1 0.25mi
3534 Nebraska Ave Saint Louis, MO 2.0 1.0 1100 $1,100 $1.00 43d 1 0.26mi
3429 Ohio Ave Saint Louis, MO 3.0 3.0 1938 $2,250 $1.16 16d 1 0.26mi
3506 S Compton Ave Saint Louis, MO 2.0 2.0 1100 $1,300 $1.18 10d 1 0.32mi
3410 Virginia Ave Unit B St. Louis, MO 2.0 2.0 1442 $1,375 $0.95 16d 1 0.32mi
3540 Michigan Ave Saint Louis, MO 4.0 2.0 1758 $1,800 $1.02 1d 1 0.33mi
3280 Gravois Ave St. Louis, MO 2.0 1.0 1133 $895 $0.79 23d 1 0.35mi
3411 Cherokee St St. Louis, MO 4.0 2.0 1568 $1,850 $1.18 43d 1 0.41mi
2634 Arsenal St St. Louis, MO 2.0 1.0 1500 $1,400 $0.93 23d 1 0.43mi
2636 Arsenal St St. Louis, MO 2.0 1.0 1500 $1,400 $0.93 23d 1 0.44mi
3009 Pennsylvania Ave Saint Louis, MO 1.0–2.0 1.0–2.0 928 $1,195 $1.29 20d 6 0.48mi
3521 Utah St Unit 3525 St. Louis, MO 2.0 1.0 1100 $1,445 $1.31 4d 1 0.56mi
2918 Louisiana Ave Unit A St. Louis, MO 2.0 1.0 1173 $1,275 $1.09 7d 1 0.64mi
3450 Wisconsin Ave Saint Louis, MO 1.0–3.0 1.0–2.0 1219 $2,300 $1.89 1d 15 0.66mi
3430 Grace Ave Unit 3432 St. Louis, MO 2.0 1.0 1106 $1,475 $1.33 43d 1 0.68mi
3131 Keokuk St #3131 Saint Louis, MO 3.0 2.0 1500 $1,475 $0.98 14d 1 0.70mi
3628 Wyoming St Unit 2F St. Louis, MO 4.0 1.0 1700 $1,950 $1.15 43d 1 0.70mi
2664 Nebraska Ave Unit 2F Saint Louis, MO 3.0 1.0 1350 $1,150 $0.85 23d 1 0.71mi
3146 Keokuk St Saint Louis, MO 3.0 1.0 1528 $1,500 $0.98 23d 1 0.73mi
3458 Giles Ave Saint Louis, MO 3.0 2.5 2204 $2,400 $1.09 7d 1 0.74mi
3914 Michigan Ave Saint Louis, MO 2.0 1.0 1376 $1,150 $0.84 43d 1 0.74mi
3612 Hartford St Unit 3614 St. Louis, MO 2.0 1.0 1100 $1,300 $1.18 10d 1 0.75mi
1917 Arsenal St Saint Louis, MO 2.0 1.0 1239 $1,250 $1.01 19d 1 0.76mi
3501-3503 Pestalozzi St Unit A St. Louis, MO 2.0 1.5 1200 $1,295 $1.08 23d 1 0.78mi
3428 Dunnica Ave Saint Louis, MO 2.0 1.0 1050 $995 $0.95 43d 1 0.78mi
3319 S 18th St Saint Louis, MO 2.0 1.5 1368 $1,600 $1.17 43d 1 0.79mi
2602 Minnesota Ave Saint Louis, MO 2.0 1.5 1664 $1,950 $1.17 4d 1 0.81mi
3526 S Spring Ave Saint Louis, MO 4.0 2.0 2244 $2,877 $1.28 43d 1 0.84mi
2500 Ohio Ave St. Louis, MO 1.0–2.0 1.0–2.0 845 $1,895 $2.24 1d 19 0.86mi
2606 Louisiana Ave Unit 2N St. Louis, MO 2.0 1.0 1110 $1,295 $1.17 14d 1 0.88mi
2327 Texas Ave Unit 211 St. Louis, MO 3.0 2.0 1075 $1,945 $1.81 43d 1 0.92mi
2327 Texas Ave Apt 205 St. Louis, MO 3.0 2.0 1375 $2,095 $1.52 17d 1 0.92mi
2239 California Ave Saint Louis, MO 2.0 2.0 1182 $1,750 $1.48 17d 1 0.99mi
4126 Minnesota Ave Unit 2f St. Louis, MO 2.0 1.0 1150 $1,028 $0.89 23d 1 0.99mi
4130 Minnesota Ave Saint Louis, MO 2.0 1.0 1234 $975 $0.79 14d 1 1.00mi
4127 Minnesota Ave Unit 2F St. Louis, MO 3.0 1.0 1155 $1,200 $1.04 43d 1 1.00mi
4127 Minnesota Ave Unit 1F St. Louis, MO 3.0 1.0 1155 $1,200 $1.04 43d 1 1.00mi

Listing history 12 events

  1. 2026-05-01
    status Pending
  2. 2026-04-23
    listed $140,000 Active
  3. 2024-01-21
    historical $1,350
  4. 2023-11-30
    listed $1,350
  5. 2021-09-22
    soldstatus
  6. 2016-03-16
    soldstatus $637,500
  7. 2007-04-13
    soldstatus $52,000
  8. 2001-03-30
    soldstatus $75,000
  9. 2001-02-07
    soldstatus $22,500
  10. 2001-01-23
    soldstatus $65,000
  11. 1998-06-19
    soldstatus
  12. 1997-01-27
    soldstatus $20,000

ⓘ 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
$415 · $35/mo
Projected year-2 tax
$1,358 · $113/mo
Expected delta
+$943/yr (+$79/mo · 227.4%)

ⓘ 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
$17,220
− Mortgage interest
−$7,842
− Property taxes
−$415
− Insurance
−$700
− Repairs & maintenance
−$1,378
− Management
−$1,378
− Depreciation
−$4,073
Taxable income
$1,435
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$344
After-tax cash flow
$3,334/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)
25,913
Household income
$57,762
Rent vs Own
56.1% rent · 43.9% own
Severe rent burden
1495.0

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 0.63)
Race & ethnicity
White 44% Black 41% Two or more races 8% Hispanic / Latino 8% Asian 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 2% Lithuanian 2% Romanian 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
90% English-only · Spanish 5% Vietnamese 1% French/Haitian/Cajun 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
▼ -347.51%
Current HPI
171.5963
Rent YoY
▲ 4.89%
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

+600.0% since first listed
12 events — show timeline
  • 2026-05-01 Pending MARIS as Distributed by MLS Grid
  • 2026-04-23 Listed $140,000 MARIS as Distributed by MLS Grid
  • 2024-01-21 Rental Removed $1,350 PROPERTYWARE
  • 2023-11-30 Listed for Rent $1,350 PROPERTYWARE
  • 2021-09-22 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2016-03-16 Sold (Public Records) $637,500 Public Records
  • 2007-04-13 Sold (Public Records) $52,000 Public Records
  • 2001-03-30 Sold (Public Records) $75,000 Public Records
  • 2001-02-07 Sold (Public Records) $22,500 Public Records
  • 2001-01-23 Sold (Public Records) $65,000 Public Records
  • 1998-06-19 Sold (Public Records) Public Records
  • 1997-01-27 Sold (Public Records) $20,000 Public Records

Property tax history

+2.4%/yr

Latest (2024): $415 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…