CashFlowRE
Sign in Sign up
5006 - 5008 Chippewa Fourplex
D+ Composite 49.02
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 +20.1/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.3/10.0
  • Rent growth +3.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$335,000

5006 - 5008 Chippewa · St. Louis, MO 63109
16 bd · 16.0 ba · 2,856 sqft · MultiFamily · 260 Days on market
Built 1926 6,098 sqft lot ↓ 16% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks

This well-maintained 4-unit quadplex is the perfect addition to your portfolio, offering steady rental income from fully occupied, 1-bedroom/1-bath units. Each unit features a comfortable living room, spacious eat-in kitchen with appliances, and private bedroom & bath. Tenants enjoy the balconies, a concrete parking pad, and designated washer/dryer hookups with storage in the shared basement. Ideally located in the highly sought-after North Hampton neighborhood, this property offers both charm and convenience—close to parks, shopping, dining, and major highways. Don’t miss out on this rare, low-maintenance, income-generating property! Second Building also for sale - 5026

Key facts

  • Private bedroom
  • Private bath
  • Fully occupied units

Tags

4 UNIT QUADPLEXFULLY OCCUPIED UNITSCOMFORTABLE LIVING ROOMSPACIOUS EAT IN KITCHENPRIVATE BEDROOMPRIVATE BATH

Property features AI

Finance

  • Other: Gross above-grade finished area recorded as 2,856 (source: public records)
  • Financial info: No lease considered (seller not accepting lease offers); No second mortgage indicated; Seller may consider concessions
  • HOA & community: Community contains 4 units

Exterior

  • Parking: Parking for 6 vehicles total; Off-street parking in a parking lot
  • Security: No security features listed
  • Utilities: No specific utility provider details listed
  • Home design: Residential income property; 2–4 unit building; Single building containing 4 units; Located on a 0.14-acre lot; Southampton neighborhood
  • Construction: Brick and stone construction
  • Exterior features: Concrete parking areas and off-street parking lot

Interior

  • Kitchen: No specific kitchen appliance details provided
  • Bedrooms: Four 1-bedroom units (unit-level details)
  • Flooring: No flooring details provided
  • Bathrooms: Four 1-bath units (unit-level details)
  • Heating & cooling: Forced air heating; Wall/window air conditioning units
  • Interior features: Basement with unfinished storage space; Two levels
  • Laundry & utility: No specific laundry or utility appliances listed

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 × 1-bed/1.0-bath units multifamily listed at $335k.

Deal economics

  • At list price, monthly cash flow is $420 ($5k/yr) — positive. Per door: $105/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $335k).
  • Recommended offer: $295k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.8% 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.
  • 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: Buder Elem. (math 12% / reading 22%, grade F, #967 of 1,115 statewide, top 88%, 403 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 (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+4.0%/yr); 150 active listings in the ZIP; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $3,462/mo this rent would consume 59% of the median local household income ($70k/yr) (locally 922% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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.

Negotiation context

  • It's been on market 260 days — a 12% lower offer ($295k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1926 — 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 $294,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 260 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.03%
Cap rate
7.80%
Cash-on-cash
5.37%
DSCR
1.24
GRM
8.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.98% rent growth · sell at horizon

5-year hold
IRR
-6.9%
Equity multiple
0.74×
Total profit
$-24,044
Equity at exit
$49,950
10-year hold
IRR
3.9%
Equity multiple
1.30×
Total profit
$28,139
Equity at exit
$28,965

Cash invested: $93,800 (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 63109

Rents YoY
4.0%
Active inventory
150
Price-to-rent
32.3×

Monthly cashflow live

Estimated rent
$3,462 high interval (Pro) →
Mortgage (P&I)
$1,757
Tax est. 1.5%
$419 /mo · $5,025/yr
Insurance
$140
HOA
$0
Vacancy / Maint / Mgmt
$727
Net cashflow
$420

Break-even live

Break-even rent $2,931
Max offer price $335,000
Occupancy floor 83%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $3,462

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
$83,750
Closing costs
$10,050
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.

Listing history 5 events

  1. 2026-04-30
    status Pending
  2. 2026-03-13
    price $335,000
  3. 2026-01-30
    price $350,000
  4. 2025-09-29
    price $375,000
  5. 2025-08-13
    listed $400,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$41,544
− Mortgage interest
−$18,765
− Property taxes
−$5,025
− Insurance
−$1,675
− Repairs & maintenance
−$3,324
− Management
−$3,324
− Depreciation
−$9,745
Taxable loss
−$314
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$75
After-tax cash flow
$5,114/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)
25,236
Household income
$69,938
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
922.0

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 White (87%)
Race & ethnicity
White 87% Black 6% Two or more races 3% Hispanic / Latino 3% Asian 1%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Other Indo-European 2% Spanish 1% Russian/Polish/Slavic 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
▼ -215.58%
Current HPI
250.5412
Rent YoY
▲ 3.98%
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

-16.2% since first listed
5 events — show timeline
  • 2026-04-30 Pending MARIS as Distributed by MLS Grid
  • 2026-03-13 Price Changed $335,000 MARIS as Distributed by MLS Grid
  • 2026-01-30 Price Changed $350,000 MARIS as Distributed by MLS Grid
  • 2025-09-29 Price Changed $375,000 MARIS as Distributed by MLS Grid
  • 2025-08-13 Listed $400,000 MARIS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…