CashFlowRE
Sign in Sign up
3710 Bamberger Ave
B- Composite 66.77
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$130,000

3710 Bamberger Ave · St. Louis, MO 63116
4 bd · 2.0 ba · 2,050 sqft · SingleFamily public records · 6 Days on market
Built 1915 3,423 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Ready for your next investment opportunity with most of the cap ex already done? This is a great chance to finish a project that has already undergone many extensive updates including full PVC plumbing (including sewer lateral), new HVAC, new Water Heater, new roof, AND new electrical. It's already been converted from a duplex to a single family with a bedroom on the main level, and the other three upstairs. 2 full bathrooms, one on each floor. Some newer windows. Newer appliances. Finish off the interior and ready to re-list!

Key facts

  • New hvac
  • New water heater
  • Full pvc plumbing

Tags

FULL PVC PLUMBINGNEW HVACNEW WATER HEATERNEW ROOFNEW ELECTRICALCONVERTED FROM DUPLEX

Property features AI

Exterior

  • Parking: On-site parking
  • Utilities: Public water; Public sewer; Electricity available (220 volts); Natural gas available
  • Home design: Single family residence; Private ownership; Fixer condition; Two levels; Stone foundation
  • Construction: Brick and vinyl siding construction; Membrane roof
  • Exterior features: Rectangular lot; Back yard with partial wood fencing; No pool

Interior

  • Bedrooms: Total of 4 bedrooms; 1 bedroom on the main level; 3 bedrooms on the upper level
  • Flooring: Ceramic tile; Vinyl
  • Bathrooms: 2 full bathrooms total; 1 full bathroom on the main level; 1 full bathroom on the upper level
  • Heating & cooling: Forced air heating; Natural gas heating; Central air conditioning
  • Interior features: Unfinished basement with both interior and exterior entry; Balcony

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 4-bed/2.0-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $744 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Cap rate 13.2% 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.
  • Zoned schools: Oak Hill Elem. (math 12% / reading 12%, grade F, #1,016 of 1,115 statewide, top 92%, 238 students, 99% 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 (+2.6%/yr); 255 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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).
  • This rent runs 38% of the median local income ($61k/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 $899 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 + 2.6% rent growth), your $36k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 8y 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 $58k; list at $130k implies a 124% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1915 — 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 $130,000

Questions for the listing agent

  1. Built in 1915 — 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
1.50%
Cap rate
13.16%
Cash-on-cash
24.53%
DSCR
2.09
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$260,350
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3959 Keokuk St 0.32mi 4/2.0 2,044 (-0%) 3mo $230,000 $113 82
3442 Chippewa St 0.40mi 4/2.0 2,068 (+1%) 1mo $199,500 $96 79
3447 Dunnica 0.40mi 4/2.5 2,232 (+9%) 1mo $249,900 $112 63
4114 Mcdonald Ave 0.65mi 3/2.0 (-1) 2,000 (-2%) 0mo $300,000 $150 60
3970 Mcdonald Ave 0.53mi 4/1.0 2,160 (+5%) 6mo $275,000 $127 57
3678 Liermann Ave 0.39mi 5/3.0 (+1) 2,200 (+7%) 7mo $220,000 $100 55
3449 Utah St 0.69mi 5/3.0 (+1) 2,080 (+2%) 2mo $399,900 $192 55
3918 Wyoming St 0.67mi 3/2.5 (-1) 1,936 (-6%) 2mo $425,000 $220 51
3408 Winnebago St 0.46mi 3/2.5 (-1) 1,746 (-15%) 1mo $229,500 $131 46
3449 Tennessee Ave 0.53mi 3/1.5 (-1) 2,328 (+14%) 2mo $280,000 $120 44
3824 Michigan Ave 0.69mi 3/2.0 (-1) 2,340 (+14%) 6mo $209,000 $89 34
3937 Humphrey St 0.65mi 3/3.5 (-1) 1,750 (-15%) 3mo $370,000 $211 32

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 · 2.62% rent growth · sell at horizon

5-year hold
IRR
17.4%
Equity multiple
1.70×
Total profit
$25,541
Equity at exit
$19,383
10-year hold
IRR
25.7%
Equity multiple
3.20×
Total profit
$80,091
Equity at exit
$11,240

Cash invested: $36,400 (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 63116

Rents YoY
2.6%
Active inventory
255
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$1,945 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$57 /mo · $682/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$408
Net cashflow
$744

Break-even live

Break-even rent $1,003
Max offer price $130,000
Occupancy floor 57%

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
$32,500
Closing costs
$3,900
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3526 S Spring Ave Saint Louis, MO 4.0 2.0 2244 $2,877 $1.28 44d 1 0.25mi
3807 Potomac St Saint Louis, MO 3.0 1.0 2588 $1,100 $0.43 44d 1 0.32mi
3807 Potomac St Saint Louis, MO 3.0 1.0 2588 $1,300 $0.50 7d 1 0.32mi
3458 Giles Ave Saint Louis, MO 3.0 2.5 2204 $2,400 $1.09 7d 1 0.37mi
3908 McDonald Ave Saint Louis, MO 3.0 2.0 1927 $2,500 $1.30 4d 1 0.48mi
4222 S 38th St Unit 4222 St. Louis, MO 3.0 2.0 1836 $1,400 $0.76 20d 1 0.55mi
3637 Meramec St Saint Louis, MO 3.0 1.5 1632 $1,925 $1.18 17d 1 0.61mi
3411 Cherokee St St. Louis, MO 4.0 2.0 1568 $1,850 $1.18 44d 1 0.62mi
3146 Keokuk St Saint Louis, MO 3.0 1.0 1528 $1,500 $0.98 23d 1 0.67mi
3131 Keokuk St #3131 Saint Louis, MO 3.0 2.0 1500 $1,475 $0.98 14d 1 0.68mi
3628 Wyoming St Unit 2F St. Louis, MO 4.0 1.0 1700 $1,950 $1.15 44d 1 0.68mi
3540 Michigan Ave Saint Louis, MO 4.0 2.0 1758 $1,800 $1.02 2d 1 0.70mi
4135 S Compton Ave Saint Louis, MO 3.0 2.0 2104 $1,600 $0.76 44d 1 0.78mi
4145 S Compton Ave Saint Louis, MO 3.0 2.0 1656 $1,520 $0.92 44d 1 0.79mi
3510 California Ave Saint Louis, MO 3.0 2.0 1800 $1,200 $0.67 44d 1 1.02mi
4145-4147 Hartford St St. Louis, MO 4.0 3.5 2400 $3,800 $1.58 12d 1 1.02mi
3429 Ohio Ave Saint Louis, MO 3.0 3.0 1938 $2,250 $1.16 16d 1 1.14mi
4312 Oregon Ave Saint Louis, MO 4.0 2.0 2032 $2,000 $0.98 2d 1 1.18mi
4450 Pennsylvania Ave Saint Louis, MO 3.0 1.0 1500 $1,100 $0.73 4d 1 1.22mi
2643 Wyoming St Saint Louis, MO 3.0 2.5 2592 $2,600 $1.00 44d 1 1.31mi

Listing history 21 events

  1. 2026-04-30
    status Pending
  2. 2026-04-24
    listed $130,000 Active
  3. 2024-12-16
    status Active
  4. 2024-12-16
    price $180,500
  5. 2024-12-02
    historical
  6. 2024-08-30
    listed $182,999 Active
  7. 2024-02-03
    historical
  8. 2024-01-14
    price $187,000
  9. 2023-12-07
    price $188,000
  10. 2023-11-17
    listed $198,000 Active
  11. 2021-06-04
    soldstatus $58,000
  12. 2021-05-29
    status Pending
  13. 2021-05-28
    soldstatus Closed
  14. 2021-03-29
    listed $69,900 Active
  15. 2018-05-14
    soldstatus Closed
  16. 2018-04-10
    status Pending
  17. 2018-04-10
    historical
  18. 2018-04-09
    status Pending
  19. 2018-04-09
    listed $25,000 Active
  20. 2006-01-24
    soldstatus $112,500
  21. 2003-04-18
    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
$682 · $57/mo
Projected year-2 tax
$1,261 · $105/mo
Expected delta
+$579/yr (+$48/mo · 85.0%)

ⓘ 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 6/10 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
$23,342
− Mortgage interest
−$7,282
− Property taxes
−$682
− Insurance
−$650
− Repairs & maintenance
−$1,867
− Management
−$1,867
− Depreciation
−$3,782
Taxable income
$7,211
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,731
After-tax cash flow
$7,197/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)
42,170
Household income
$61,433
Rent vs Own
43.1% rent · 56.9% own
Severe rent burden
1923.0

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 54% Black 27% Hispanic / Latino 10% Two or more races 8% Asian 5%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 4% Romanian 2% Italian 2%
Foreign-born
11% · Canada, Vietnam, Philippines
Languages at home
85% English-only · Spanish 6% Vietnamese 2% Arabic 2%

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
▼ -271.19%
Current HPI
215.7108
Rent YoY
▲ 2.62%
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

+15.6% since first listed
21 events — show timeline
  • 2026-04-30 Pending MARIS as Distributed by MLS Grid
  • 2026-04-24 Listed $130,000 MARIS as Distributed by MLS Grid
  • 2024-12-16 Relisted MARIS as Distributed by MLS Grid
  • 2024-12-16 Price Changed $180,500 MARIS as Distributed by MLS Grid
  • 2024-12-02 Delisted MARIS as Distributed by MLS Grid
  • 2024-08-30 Listed $182,999 MARIS as Distributed by MLS Grid
  • 2024-02-03 Delisted MARIS as Distributed by MLS Grid
  • 2024-01-14 Price Changed $187,000 MARIS as Distributed by MLS Grid
  • 2023-12-07 Price Changed $188,000 MARIS as Distributed by MLS Grid
  • 2023-11-17 Listed $198,000 MARIS as Distributed by MLS Grid
  • 2021-06-04 Sold (Public Records) $58,000 Public Records
  • 2021-05-29 Pending MARIS as Distributed by MLS Grid
  • 2021-05-28 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2021-03-29 Listed $69,900 MARIS as Distributed by MLS Grid
  • 2018-05-14 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2018-04-10 Pending MARIS as Distributed by MLS Grid
  • 2018-04-10 Delisted MARIS as Distributed by MLS Grid
  • 2018-04-09 Pending MARIS as Distributed by MLS Grid
  • 2018-04-09 Listed $25,000 MARIS as Distributed by MLS Grid
  • 2006-01-24 Sold (Public Records) $112,500 Public Records
  • 2003-04-18 Sold (Public Records) Public Records

Property tax history

-0.6%/yr

Latest (2024): $682 · +5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…