CashFlowRE
Sign in Sign up
3625 Winnebago St Duplex
C- Composite 54.04
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 +28.1/30.0
  • DSCR +10.0/10.0
  • 1% rule +6.7/10.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$285,000

3625 Winnebago St · St. Louis, MO 63116
10 bd · 3.0 ba · 2,556 sqft · MultiFamily public records · 45 Days on market
Built 1928 4,268 sqft lot $112/sqft · 43% above area Est $199k · 43% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

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

Listing remarks

Welcome to 3625 Winnebago Street in the heart of Tower Grove South! This beautifully updated, turn-key brick duplex offers a rare combination of strong cash flow and lifestyle flexibility, perfect for investors or anyone looking to house hack. Located minutes from Tower Grove Park and surrounded by some of the best restaurants, coffee shops, and entertainment South City has to offer. Showings available with an accepted offer. The numbers speak for themselves: $2,775 in gross monthly rent with the upper unit leasing at $1,460 and the lower unit at $1,315. The lower unit features 2 bedrooms, 1 bath, a separate living room, a spacious dining room, and a functional kitchen. Stylishly designed

Key facts

  • 4,268 sq ft lot
  • Garage
  • Built 1928

Property features AI

Finance

  • Financial info: Property listed as Residential Income (2-4 units); Total of 2 units in the building, both currently leased

Exterior

  • Parking: Attached or detached 1-car garage (garage present)
  • Utilities: Public water; Electric service by Ameren
  • Home design: Duplex; Two levels
  • Construction: Brick construction; Shingle roof
  • Exterior features: Unfinished basement; Small lot (approximately 0.098 acre)

Interior

  • Kitchen: Stainless steel appliances
  • Bedrooms: Two-bedroom unit(s) (building contains 1 unit of this type); Four-plus-bedroom unit(s) (building contains 2 units of this type)
  • Bathrooms: One-bathroom unit(s) (for the 2-bedroom unit type); Two-bathroom unit(s) (for the 4+-bedroom unit type)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Wood window frames; Stainless steel appliances

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 × 5-bed/2.5-bath units multifamily listed at $285k.

Deal economics

  • At list price, monthly cash flow is $893 ($11k/yr) — positive. Per door: $446/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $285k).
  • Recommended offer: $276k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% 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 (+2.6%/yr); 255 active listings in the ZIP; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $3,334/mo this rent would consume 65% of the median local household income ($61k/yr) (locally 1923% 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 $9k 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 $80k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($276k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $94k; list at $285k implies a 202% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — 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 $276,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% 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 1928 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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.
  7. 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.
  8. 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
1.17%
Cap rate
10.05%
Cash-on-cash
13.42%
DSCR
1.60
GRM
7.1

CMA / ARV

ARV (median comp)
$199,430
List price
$285,000
Delta
42.91%
Verdict
OVERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.62% rent growth · sell at horizon

5-year hold
IRR
3.0%
Equity multiple
1.12×
Total profit
$9,302
Equity at exit
$42,494
10-year hold
IRR
12.2%
Equity multiple
1.95×
Total profit
$75,759
Equity at exit
$24,642

Cash invested: $79,800 (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 63116

Rents YoY
2.6%
Active inventory
255
Price-to-rent
14.2×

Monthly cashflow live

Estimated rent
$3,334 medium interval (Pro) →
Mortgage (P&I)
$1,495
Tax from tax record
$128 /mo · $1,536/yr
Insurance
$119
HOA
$0
Vacancy / Maint / Mgmt
$700
Net cashflow
$893

Break-even live

Break-even rent $2,204
Max offer price $285,000
Occupancy floor 68%

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

UnitsBedsBathsEst. rent
Total (2 units) $3,334

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
$71,250
Closing costs
$8,550
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 20 events

  1. 2026-06-18
    days on market $285,000 Active 45 DOM
  2. 2026-06-17
    days on market $285,000 Active 44 DOM
  3. 2026-06-16
    days on market $285,000 Active 43 DOM
  4. 2026-06-15
    days on market $285,000 Active 42 DOM
  5. 2026-06-13
    days on market $285,000 Active 40 DOM
  6. 2026-06-09
    days on market $285,000 Active 36 DOM
  7. 2026-06-08
    days on market $285,000 Active 35 DOM
  8. 2026-06-07
    days on market $285,000 Active 34 DOM
  9. 2026-06-05
    days on market $285,000 Active 31 DOM
  10. 2026-06-03
    days on market $285,000 Active 30 DOM
  11. 2026-06-02
    pricedays on market $285,000 Active 29 DOM
  12. 2026-06-01
    days on market $295,000 Active 28 DOM
  13. 2026-05-31
    days on market $295,000 Active 27 DOM
  14. 2026-05-04
    listed $295,000 Active 1105-char remark
  15. 2024-10-08
    soldstatus $94,300
  16. 2008-04-09
    soldstatus $123,000
  17. 2005-10-17
    soldstatus
  18. 1998-07-16
    soldstatus $79,970
  19. 1990-10-30
    soldstatus
  20. 1990-06-12
    soldstatus $35,000

ⓘ 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
$1,536 · $128/mo
Projected year-2 tax
$2,764 · $230/mo
Expected delta
+$1,228/yr (+$102/mo · 79.9%)

ⓘ 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
$40,008
− Mortgage interest
−$15,964
− Property taxes
−$1,536
− Insurance
−$1,425
− Repairs & maintenance
−$3,201
− Management
−$3,201
− Depreciation
−$8,291
Taxable income
$6,390
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,534
After-tax cash flow
$9,176/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

+714.3% since first listed
8 events — show timeline
  • 2026-06-02 Price Changed $285,000 MARIS as Distributed by MLS Grid
  • 2026-05-04 Listed $295,000 MARIS as Distributed by MLS Grid
  • 2024-10-08 Sold (Public Records) $94,300 Public Records
  • 2008-04-09 Sold (Public Records) $123,000 Public Records
  • 2005-10-17 Sold (Public Records) Public Records
  • 1998-07-16 Sold (Public Records) $79,970 Public Records
  • 1990-10-30 Sold (Public Records) Public Records
  • 1990-06-12 Sold (Public Records) $35,000 Public Records

Property tax history

+9.8%/yr

Latest (2024): $1,536 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…