CashFlowRE
Sign in Sign up
3437 Keokuk St
B- Composite 68.79
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 +27.8/30.0
  • ARV discount +14.6/15.0
  • DSCR +9.8/10.0
  • 1% rule +6.8/10.0
  • 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

$74,900

3437 Keokuk St · St. Louis, MO 63118
1 bd · 1.0 ba · 893 sqft · SingleFamily public records · 64 Days on market
Built 1906 3,175 sqft lot $84/sqft · 16% below area Est $89k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming entry-level opportunity at 3437 Keokuk, perfect for a first-time buyer or investor looking for a low-maintenance addition to their portfolio. This 1-bedroom home has already passed municipal occupancy, making it truly move-in ready or rent-ready from day one. Efficient layout with functional living space, offering an affordable path to homeownership or strong rental potential in a high-demand area. Whether you’re looking to stop renting or add a cash-flowing property, this one checks the boxes with no upfront work needed. Property is being sold as-is. Must be end buyer—no wholesalers, or assignments will be accepted.

Key facts

  • 3,175 sq ft lot
  • Garage
  • Built 1906

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 1-bed/1.0-bath single-family listed at $75k.

Deal economics

  • At list price, monthly cash flow is $228 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($881 rent vs $75k).
  • Recommended offer: $70k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% 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 B — 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 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); 42% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $518 of loan paydown is wiped out by about $2k 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 $21k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y ago; this cycle's ask is 5666% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1906 — 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 $70,406 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1906 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
1.18%
Cap rate
9.95%
Cash-on-cash
13.05%
DSCR
1.58
GRM
7.1

CMA / ARV

ARV (median comp)
$88,837
List price
$74,900
Delta
-15.69%
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
3618 Gasconade St 0.32mi 2/1.0 (+1) 850 (-5%) 2mo $107,000 $126 70
3523-3527 Michigan Ave 0.50mi 1/1.0 915 (+2%) 8mo $119,000 $130 66
3540 S Spring Ave 0.53mi 2/1.0 (+1) 870 (-3%) 4mo $110,000 $126 62
3728 Minnesota Ave 0.39mi 1/1.0 986 (+10%) 8mo $130,000 $132 58
3819 California Ave 0.57mi 2/1.0 (+1) 864 (-3%) 7mo $55,000 $64 57
3615 Virginia Ave 0.35mi 2/1.0 (+1) 990 (+11%) 5mo $90,000 $91 57
2719 Keokuk St 0.66mi 2/1.5 (+1) 836 (-6%) 5mo $55,000 $66 47
4019 Meramec St 0.66mi 2/1.0 (+1) 967 (+8%) 4mo $165,000 $171 47
3607 Oregon Ave 0.61mi 2/2.0 (+1) 838 (-6%) 7mo $89,990 $107 46
4454 S Spring Ave 0.69mi 2/1.0 (+1) 816 (-9%) 4mo $129,900 $159 45
4437 S 37th St 0.63mi 2/1.0 (+1) 1,007 (+13%) 2mo $155,000 $154 43
3526 Bamberger Ave 0.59mi 2/1.0 (+1) 1,025 (+15%) 4mo $168,000 $164 40

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
4.9%
Equity multiple
1.19×
Total profit
$4,077
Equity at exit
$11,168
10-year hold
IRR
15.9%
Equity multiple
2.40×
Total profit
$29,464
Equity at exit
$6,476

Cash invested: $20,972 (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
7.1×

Monthly cashflow live

Estimated rent
$881 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$44 /mo · $531/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$185
Net cashflow
$228

Break-even live

Break-even rent $593
Max offer price $74,900
Occupancy floor 69%

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
$18,725
Closing costs
$2,247
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
3406 Keokuk St Unit 3406 St. Louis, MO 1.0 1.0 700 $800 $1.14 43d 1 0.03mi
3428 Dunnica Ave Saint Louis, MO 2.0 1.0 1050 $995 $0.95 43d 1 0.06mi
3402 Dunnica Ave Unit 3400 1f St. Louis, MO 1.0 1.0 695 $775 $1.12 23d 1 0.08mi
3514 Alberta St Unit 1W St. Louis, MO 2.0 1.0 800 $800 $1.00 43d 1 0.12mi
3511 Osage St Saint Louis, MO 1.0 1.0 755 $695 $0.92 43d 1 0.14mi
3515 Osage St Unit 3511 Osage St. Louis, MO 1.0 1.0 755 $695 $0.92 43d 1 0.14mi
3439 Chippewa St Saint Louis, MO 1.0 1.5 950 $850 $0.89 43d 1 0.15mi
3954 S Grand Blvd Apt 3N St. Louis, MO 1.0 1.0 650 $625 $0.96 43d 1 0.17mi
3954 S Grand Blvd Unit 3523 Osage 2E St. Louis, MO 1.0 600 $595 $0.99 43d 1 0.17mi
3829 S Compton Ave Unit A St. Louis, MO 2.0 1.0 1040 $1,000 $0.96 16d 1 0.18mi
3829 S Compton Ave Unit B St. Louis, MO 2.0 1.0 1040 $1,050 $1.01 23d 1 0.18mi
3116 Keokuk St Saint Louis, MO 2.0 1.0 900 $850 $0.94 2d 1 0.27mi
3116 Keokuk St Unit 1F St. Louis, MO 2.0 1.0 900 $850 $0.94 2d 1 0.27mi
3106 Keokuk St Saint Louis, MO 2.0 1.0 850 $850 $1.00 16d 1 0.28mi
3855 Minnesota Ave Unit B St. Louis, MO 2.0 1.0 900 $850 $0.94 43d 1 0.30mi
3204 Winnebago St Saint Louis, MO 1.0 1.0 830 $1,400 $1.69 23d 1 0.30mi
3922 Minnesota Ave Saint Louis, MO 2.0 1.0 1000 $925 $0.93 43d 1 0.32mi
3654 Montana St Unit 3656 St. Louis, MO 1.0 1.0 825 $1,000 $1.21 23d 1 0.32mi
3138 Gasconade St Unit 3138 2W St. Louis, MO 1.0 1.0 950 $850 $0.89 17d 1 0.33mi
4116 S Compton Ave St. Louis, MO 1.0 1.0 868 $725 $0.84 43d 1 0.33mi
3636 Virginia Ave St. Louis, MO 1.0 1.0 902 $795 $0.88 43d 1 0.34mi
4101 Dewey Ave Unit 2F St. Louis, MO 1.0 1.0 650 $775 $1.19 23d 1 0.35mi
3623 Virginia Ave Unit 3625-1F St. Louis, MO 1.0 1.0 850 $775 $0.91 23d 1 0.35mi
3720 Chippewa St Unit 3720A St. Louis, MO 1.0 1.0 850 $1,050 $1.24 23d 1 0.35mi
4048 Giles Ave Apt 1S St. Louis, MO 1.0 1.0 650 $795 $1.22 14d 1 0.35mi
3862 S Spring Ave Apt 3E St. Louis, MO 1.0 1.0 700 $695 $0.99 10d 1 0.35mi
3839 Pennsylvania Ave Saint Louis, MO 2.0 1.0 725 $1,000 $1.38 20d 1 0.36mi
3653 S Grand Blvd Saint Louis, MO 1.0 1.0 2050 $1,350 $0.66 1d 4 0.36mi
4053 Giles Ave Unit A St. Louis, MO 2.0 1.0 1082 $995 $0.92 10d 1 0.37mi
3614 Virginia Ave Saint Louis, MO 2.0 1.0 980 $1,200 $1.22 43d 1 0.38mi
3702 Meramec St Unit 1e St. Louis, MO 2.0 1.0 725 $950 $1.31 7d 1 0.38mi
3753 Dunnica Ave Unit A St. Louis, MO 1.0 1.0 756 $750 $0.99 43d 1 0.40mi
3860 Bamberger Ave Unit 3N St. Louis, MO 2.0 1.0 700 $799 $1.14 17d 1 0.42mi
3860 Bamberger Ave Unit 1N St. Louis, MO 2.0 1.0 850 $799 $0.94 10d 1 0.42mi
3719 Winnebago St Unit 3719 1st St. Louis, MO 1.0 1.0 800 $730 $0.91 43d 1 0.43mi
4234 Dewey Ave Saint Louis, MO 1.0 1.0 884 $745 $0.84 43d 1 0.44mi
3828 Nebraska Ave St. Louis, MO 1.0 1.0 1000 $750 $0.75 23d 1 0.45mi
3525 Louisiana Ave Apt A St. Louis, MO 1.0 1.0 850 $750 $0.88 43d 1 0.46mi
3523 Louisiana Ave Unit 3525 St. Louis, MO 1.0 1.0 850 $750 $0.88 23d 1 0.46mi
3931 Oregon Ave Unit 3931 St. Louis, MO 1.0 1.0 867 $999 $1.15 4d 1 0.48mi

Listing history 24 events

  1. 2026-06-18
    days on market $74,900 Active 64 DOM
  2. 2026-06-17
    days on market $74,900 Active 63 DOM
  3. 2026-06-16
    days on market $74,900 Active 62 DOM
  4. 2026-06-15
    days on market $74,900 Active 61 DOM
  5. 2026-06-13
    days on market $74,900 Active 59 DOM
  6. 2026-06-09
    days on market $74,900 Active 55 DOM
  7. 2026-06-08
    days on market $74,900 Active 54 DOM
  8. 2026-06-07
    days on market $74,900 Active 53 DOM
  9. 2026-06-05
    days on market $74,900 Active 50 DOM
  10. 2026-06-03
    days on market $74,900 Active 49 DOM
  11. 2026-06-02
    days on market $74,900 Active 48 DOM
  12. 2026-06-01
    days on market $74,900 Active 47 DOM
  13. 2026-05-31
    days on market $74,900 Active 46 DOM
  14. 2026-05-18
    listed $1,299
  15. 2026-05-04
    status Active 647-char remark
    Show marketing remark (647 chars)

    Charming entry-level opportunity at 3437 Keokuk, perfect for a first-time buyer or investor looking for a low-maintenance addition to their portfolio. This 1-bedroom home has already passed municipal occupancy, making it truly move-in ready or rent-ready from day one. Efficient layout with functional living space, offering an affordable path to homeownership or strong rental potential in a high-demand area. Whether you’re looking to stop renting or add a cash-flowing property, this one checks the boxes with no upfront work needed. Property is being sold as-is. Must be end buyer—no wholesalers, or assignments will be accepted.

  16. 2026-04-15
    historical $1,299
  17. 2026-04-13
    status Pending 647-char remark
    Show marketing remark (647 chars)

    Charming entry-level opportunity at 3437 Keokuk, perfect for a first-time buyer or investor looking for a low-maintenance addition to their portfolio. This 1-bedroom home has already passed municipal occupancy, making it truly move-in ready or rent-ready from day one. Efficient layout with functional living space, offering an affordable path to homeownership or strong rental potential in a high-demand area. Whether you’re looking to stop renting or add a cash-flowing property, this one checks the boxes with no upfront work needed. Property is being sold as-is. Must be end buyer—no wholesalers, or assignments will be accepted.

  18. 2026-03-25
    listed $74,900 Active 647-char remark
    Show marketing remark (647 chars)

    Charming entry-level opportunity at 3437 Keokuk, perfect for a first-time buyer or investor looking for a low-maintenance addition to their portfolio. This 1-bedroom home has already passed municipal occupancy, making it truly move-in ready or rent-ready from day one. Efficient layout with functional living space, offering an affordable path to homeownership or strong rental potential in a high-demand area. Whether you’re looking to stop renting or add a cash-flowing property, this one checks the boxes with no upfront work needed. Property is being sold as-is. Must be end buyer—no wholesalers, or assignments will be accepted.

  19. 2026-01-21
    listed $1,299
  20. 2023-11-29
    historical
  21. 2023-11-12
    listed
  22. 2023-05-18
    historical
  23. 2005-09-29
    soldstatus $92,000
  24. 2003-06-06
    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
$531 · $44/mo
Projected year-2 tax
$727 · $61/mo
Expected delta
+$195/yr (+$16/mo · 36.8%)

ⓘ 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
$10,576
− Mortgage interest
−$4,196
− Property taxes
−$531
− Insurance
−$374
− Repairs & maintenance
−$846
− Management
−$846
− Depreciation
−$2,179
Taxable income
$1,604
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$385
After-tax cash flow
$2,351/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

-98.6% since first listed
11 events — show timeline
  • 2026-05-18 Listed for Rent $1,299 APPFOLIO
  • 2026-05-04 Relisted MARIS as Distributed by MLS Grid
  • 2026-04-15 Rental Removed $1,299 APPFOLIO
  • 2026-04-13 Pending MARIS as Distributed by MLS Grid
  • 2026-03-25 Listed $74,900 MARIS as Distributed by MLS Grid
  • 2026-01-21 Listed for Rent $1,299 APPFOLIO
  • 2023-11-29 Rental Removed APPFOLIO
  • 2023-11-12 Listed for Rent APPFOLIO
  • 2023-05-18 Rental Removed APPFOLIO
  • 2005-09-29 Sold (Public Records) $92,000 Public Records
  • 2003-06-06 Sold (Public Records) Public Records

Property tax history

+4.7%/yr

Latest (2024): $531 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…