CashFlowRE
Sign in Sign up
4210 E Carter Ave
B+ Composite 76.95
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
  • Appreciation +3.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$39,900

4210 E Carter Ave · St. Louis, MO 63115
2 bd · 1.0 ba · 1,150 sqft · SingleFamily public records · 118 Days on market
Built 1910 3,388 sqft lot $35/sqft · 26% below area Est $54k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your next investment opportunity! This 2 bed 1 bath ranch home with over 1,100+ sqft in the OFallon neighborhood. Property has been well maintained and ready for excellent monthly cashflow. Freshly painted, new luxury vinyl plank flooring, and updated systems. Property being sold as is.

Key facts

  • 3,388 sq ft lot
  • Built 1910
  • Listed 118 days

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 $40k.

Deal economics

  • At list price, monthly cash flow is $514 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($961 rent vs $40k).
  • Recommended offer: $36k (9.0% below list) — sets the bar for market timing.
  • Cap rate 21.7% 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: 97 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($31k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $276 of loan paydown is wiped out by about $1k 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 + 3.0% rent growth), your $11k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($36k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 7y ago; this cycle's ask has dropped $10k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $28k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1910 — 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 $36,309 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — 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
2.41%
Cap rate
21.75%
Cash-on-cash
55.19%
DSCR
3.46
GRM
3.5

CMA / ARV

ARV (median comp)
$53,723
List price
$39,900
Delta
-25.73%
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
4250 E Kossuth Ave 0.30mi 3/1.0 (+1) 1,100 (-4%) 4mo $70,000 $64 70
4207 W San Francisco Ave 0.47mi 2/1.0 1,138 (-1%) 16mo $60,000 $53 63
4400 San Francisco Ave 0.60mi 2/1.0 1,167 (+2%) 8mo $7,000 $6 63
4416 San Francisco Ave 0.62mi 2/1.5 1,167 (+2%) 6mo $29,900 $26 62
4202 E Carter Ave 0.02mi 3/1.0 (+1) 1,296 (+13%) 15mo $75,000 $58 61
4627 Korte Ave 0.62mi 3/1.0 (+1) 1,072 (-7%) 2mo $18,100 $17 53
4339 Linton 0.52mi 2/0.5 1,025 (-11%) 9mo $33,333 $33 48
4625 Kossuth Ave 0.73mi 3/1.0 (+1) 1,128 (-2%) 13mo $29,900 $27 47
4207 College Ave 0.45mi 2/1.5 1,013 (-12%) 13mo $70,000 $69 46
4610 Penrose St 0.66mi 3/1.5 (+1) 1,053 (-8%) 3mo $80,000 $76 45
4561 Carter Ave 0.62mi 2/1.0 1,062 (-8%) 16mo $17,000 $16 45
4514 Bircher Blvd 0.70mi 3/2.0 (+1) 1,222 (+6%) 4mo $30,000 $25 44

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
53.5%
Equity multiple
3.35×
Total profit
$26,257
Equity at exit
$5,949
10-year hold
IRR
58.6%
Equity multiple
6.82×
Total profit
$64,989
Equity at exit
$3,450

Cash invested: $11,172 (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 63115

Home prices YoY
-2.6%
Active inventory
97
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$961 high interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$20 /mo · $236/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$202
Net cashflow
$514

Break-even live

Break-even rent $311
Max offer price $39,900
Occupancy floor 42%

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
$9,975
Closing costs
$1,197
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4223 Red Bud Ave Unit 1F St. Louis, MO 2.0 1.0 1167 $895 $0.77 43d 1 0.12mi
4426 Holly Ave Unit B St. Louis, MO 2.0 1.0 1000 $1,100 $1.10 14d 1 0.14mi
4493 Bessie Ave Saint Louis, MO 3.0 1.0 880 $1,250 $1.42 43d 1 0.51mi
4497 Lee Ave Saint Louis, MO 3.0 2.0 1012 $1,000 $0.99 16d 1 0.56mi
4460 Bircher Blvd Saint Louis, MO 1.0 1.0 1100 $725 $0.66 10d 1 0.61mi
3819 Kossuth Ave Saint Louis, MO 1.0 1.5 816 $725 $0.89 23d 1 0.67mi
4642 Farlin Ave Unit 1F St. Louis, MO 2.0 1.0 1056 $800 $0.76 43d 1 0.80mi
2046 Obear Ave Unit A St. Louis, MO 3.0 1.5 1456 $1,070 $0.73 43d 1 0.89mi
4040 Shreve Ave Saint Louis, MO 3.0 1.0 1201 $1,250 $1.04 43d 1 0.94mi
5200 Von Phul St Saint Louis, MO 1.0 1.0 800 $1,050 $1.31 23d 1 0.94mi
2002 Obear Ave St. Louis, MO 2.0 1.5 1024 $970 $0.95 4d 1 0.95mi
4847 Calvin Ave Saint Louis, MO 3.0 2.0 1000 $1,473 $1.47 2d 1 0.98mi
1906 Obear Ave #1 St. Louis, MO 2.0 1.5 1024 $970 $0.95 21d 1 0.98mi
3644 Natural Bridge Ave Apt 303 St. Louis, MO 1.0 1.0 710 $825 $1.16 43d 1 1.02mi
4908 W Florissant Ave Apt A St. Louis, MO 1.0 1.0 750 $695 $0.93 43d 1 1.11mi
4919 Thekla Ave Saint Louis, MO 2.0 1.0 931 $700 $0.75 43d 1 1.12mi
2603 Belle Glade Ave Saint Louis, MO 2.0 1.0 945 $800 $0.85 4d 1 1.24mi
4627 Maffitt Ave Saint Louis, MO 2.0 1.0 704 $795 $1.13 43d 1 1.30mi

Listing history 39 events

  1. 2026-06-18
    days on market $39,900 Active 118 DOM
  2. 2026-06-17
    days on market $39,900 Active 117 DOM
  3. 2026-06-16
    days on market $39,900 Active 116 DOM
  4. 2026-06-15
    days on market $39,900 Active 115 DOM
  5. 2026-06-13
    pricedays on market $39,900 Active 113 DOM
  6. 2026-06-09
    days on market $50,000 Active 109 DOM
  7. 2026-06-08
    days on market $50,000 Active 108 DOM
  8. 2026-06-08
    days on market $50,000 Active 107 DOM
  9. 2026-06-05
    days on market $50,000 Active 104 DOM
  10. 2026-06-03
    days on market $50,000 Active 103 DOM
  11. 2026-06-02
    days on market $50,000 Active 102 DOM
  12. 2026-06-01
    days on market $50,000 Active 101 DOM
  13. 2026-05-31
    days on market $50,000 Active 100 DOM
  14. 2026-02-27
    status Active 298-char remark
    Show marketing remark (298 chars)

    Welcome to your next investment opportunity! This 2 bed 1 bath ranch home with over 1,100+ sqft in the OFallon neighborhood. Property has been well maintained and ready for excellent monthly cashflow. Freshly painted, new luxury vinyl plank flooring, and updated systems. Property being sold as is.

  15. 2026-01-27
    status Pending 298-char remark
    Show marketing remark (298 chars)

    Welcome to your next investment opportunity! This 2 bed 1 bath ranch home with over 1,100+ sqft in the OFallon neighborhood. Property has been well maintained and ready for excellent monthly cashflow. Freshly painted, new luxury vinyl plank flooring, and updated systems. Property being sold as is.

  16. 2026-01-21
    listed $50,000 Active 298-char remark
    Show marketing remark (298 chars)

    Welcome to your next investment opportunity! This 2 bed 1 bath ranch home with over 1,100+ sqft in the OFallon neighborhood. Property has been well maintained and ready for excellent monthly cashflow. Freshly painted, new luxury vinyl plank flooring, and updated systems. Property being sold as is.

  17. 2025-06-27
    price $79,900
  18. 2025-05-16
    listed $89,900 Active
  19. 2025-05-08
    historical
  20. 2024-06-12
    historical
  21. 2024-05-08
    status Active
  22. 2024-04-26
    historical
  23. 2024-04-04
    price $67,400
  24. 2024-02-29
    price $69,200
  25. 2024-01-28
    price $71,900
  26. 2024-01-16
    price $74,900
  27. 2023-12-13
    listed $80,000 Active
  28. 2022-08-12
    soldstatus $28,000
  29. 2022-08-10
    soldstatus Closed
  30. 2022-07-27
    status Pending
  31. 2022-05-19
    listed $45,000 Active
  32. 2022-05-19
    historical $45,000
  33. 2019-06-18
    soldstatus $20,000
  34. 2019-06-11
    historical
  35. 2019-06-10
    status Pending
  36. 2019-06-07
    soldstatus Closed
  37. 2019-05-18
    listed $24,900 Active
  38. 2018-08-13
    price $14,900
  39. 2018-07-26
    soldstatus $3,000

ⓘ 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
$236 · $20/mo
Projected year-2 tax
$387 · $32/mo
Expected delta
+$151/yr (+$13/mo · 63.7%)

ⓘ 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 5 unhealthy d/yr today · 6 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
$11,535
− Mortgage interest
−$2,235
− Property taxes
−$236
− Insurance
−$200
− Repairs & maintenance
−$923
− Management
−$923
− Depreciation
−$1,161
Taxable income
$5,858
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,406
After-tax cash flow
$4,760/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)
14,488
Household income
$30,622
Rent vs Own
57.7% rent · 42.3% own
Severe rent burden
1655.0

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
Predominantly Black (95%)
Race & ethnicity
Black 95% White 2% Two or more races 2%
Foreign-born
0%

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
▼ -3.42%
Current HPI
127.3403
Rent YoY
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

+1566.7% since first listed
26 events — show timeline
  • 2026-02-27 Relisted MARIS as Distributed by MLS Grid
  • 2026-01-27 Pending MARIS as Distributed by MLS Grid
  • 2026-01-21 Listed $50,000 MARIS as Distributed by MLS Grid
  • 2025-06-27 Price Changed $79,900 MARIS as Distributed by MLS Grid
  • 2025-05-16 Listed $89,900 MARIS as Distributed by MLS Grid
  • 2025-05-08 Coming Soon MARIS as Distributed by MLS Grid
  • 2024-06-12 Delisted MARIS as Distributed by MLS Grid
  • 2024-05-08 Relisted MARIS as Distributed by MLS Grid
  • 2024-04-26 Delisted MARIS as Distributed by MLS Grid
  • 2024-04-04 Price Changed $67,400 MARIS as Distributed by MLS Grid
  • 2024-02-29 Price Changed $69,200 MARIS as Distributed by MLS Grid
  • 2024-01-28 Price Changed $71,900 MARIS as Distributed by MLS Grid
  • 2024-01-16 Price Changed $74,900 MARIS as Distributed by MLS Grid
  • 2023-12-13 Listed $80,000 MARIS as Distributed by MLS Grid
  • 2022-08-12 Sold (Public Records) $28,000 Public Records
  • 2022-08-10 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2022-07-27 Pending MARIS as Distributed by MLS Grid
  • 2022-05-19 Listed $45,000 MARIS as Distributed by MLS Grid
  • 2022-05-19 Coming Soon $45,000 MARIS as Distributed by MLS Grid
  • 2019-06-18 Sold (Public Records) $20,000 Public Records
  • 2019-06-11 Delisted MARIS as Distributed by MLS Grid
  • 2019-06-10 Pending MARIS as Distributed by MLS Grid
  • 2019-06-07 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2019-05-18 Listed $24,900 MARIS as Distributed by MLS Grid
  • 2018-08-13 Price Changed $14,900 MARIS as Distributed by MLS Grid
  • 2018-07-26 Sold (Public Records) $3,000 Public Records

Property tax history

-2.3%/yr

Latest (2024): $236 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…