CashFlowRE
Sign in Sign up
1211 Victor St
C Composite 55.16
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 +23.5/30.0
  • DSCR +7.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.1/10.0
  • Rent growth +4.4/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$199,900

1211 Victor St · St. Louis, MO 63104
4 bd · 2.0 ba · 2,368 sqft · SingleFamily public records · 45 Days on market
Built 1911 2,844 sqft lot $84/sqft · 56% below area

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

This solid brick three bedroom, two bath home offers over 2,000 square feet of living space in the desirable Soulard area, combining historic character with exceptional potential. Ideally located near dining, entertainment, and city conveniences, the property provides a rare opportunity for renovation-minded buyers. With strong structural integrity already in place, this home serves as a blank canvas ready for customization and modernization to match your personal vision or investment goals. The spacious layout offers flexibility for reconfiguration, restoration, or enhancement. Don’t miss the chance to explore the possibilities this classic residence offers in one of St. Louis’

Key facts

  • Solid brick
  • Historic character
  • Classic residence

Tags

SOLID BRICKHISTORIC CHARACTERSTRONG STRUCTURAL INTEGRITYSPACIOUS LAYOUTCLASSIC RESIDENCESOUGHT-AFTER NEIGHBORHOODS

Property features AI

Finance

  • Other: Living area approximately 2,368 (assessor); Lot size approximately 0.0653 acres
  • Financial info: Lease not considered; Seller may consider concessions

Exterior

  • Parking: No designated parking spaces reported; No carport spaces reported
  • Utilities: Public water; Public sewer; Electric service by Ameren; Cable available; Electricity available; Natural gas available
  • Home design: Single-family residence; Two levels; Residential property; Government ownership type
  • Construction: Brick exterior
  • Exterior features: Brick construction; Lot dimensions approximately 40 x 71; Lot features: Other

Interior

  • Bedrooms: Three bedrooms (all on the upper level)
  • Bathrooms: Two full bathrooms (one on the main level, one on the upper level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Full, unfinished basement; Eight total rooms

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 $200k.

Deal economics

  • At list price, monthly cash flow is $371 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $194k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% 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: Sigel Elem. Comm. Ed. Ctr. (math 2% / reading 2%, grade F, #1,099 of 1,115 statewide, top 100%, 219 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 fast (+7.5%/yr); 165 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 + 7.5% rent growth), your $56k 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 ($194k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $225k (53%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $160k; 25% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1911 — 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 $193,903 (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. Built in 1911 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.11%
Cap rate
8.52%
Cash-on-cash
7.96%
DSCR
1.35
GRM
7.5

CMA / ARV

ARV (median comp)
$456,058
List price
$199,900
Delta
-56.17%
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
1920 Senate St 0.25mi 3/2.5 (-1) 2,375 (+0%) 2mo $389,000 $164 79
1831 Victor St 0.16mi 5/2.0 (+1) 2,240 (-5%) 6mo $265,000 $118 74
2623 S 11th St 0.16mi 3/3.5 (-1) 2,493 (+5%) 3mo $449,900 $180 70
2631 Missouri Ave 0.46mi 4/2.5 2,400 (+1%) 6mo $449,900 $187 69
1206 Lynch St 0.24mi 3/3.5 (-1) 2,511 (+6%) 2mo $550,000 $219 66
923 Withnell Ave 0.61mi 4/3.0 2,331 (-2%) 1mo $299,000 $128 64
2801 Missouri Ave 0.50mi 3/2.5 (-1) 2,250 (-5%) 1mo $375,000 $167 61
2909 Mcnair Ave 0.52mi 3/2.5 (-1) 2,246 (-5%) 0mo $399,900 $178 60
2026 Allen Ave 0.51mi 3/2.5 (-1) 2,256 (-5%) 2mo $449,900 $199 60
2628 Indiana Ave 0.50mi 3/2.5 (-1) 2,554 (+8%) 2mo $350,000 $137 55
1111 Allen Ave 0.41mi 3/2.5 (-1) 2,149 (-9%) 5mo $395,000 $184 54
823 Allen Ave 0.50mi 4/3.5 2,545 (+8%) 7mo $399,000 $157 53

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 · 7.52% rent growth · sell at horizon

5-year hold
IRR
0.8%
Equity multiple
1.03×
Total profit
$1,880
Equity at exit
$29,806
10-year hold
IRR
14.6%
Equity multiple
2.43×
Total profit
$79,916
Equity at exit
$17,284

Cash invested: $55,972 (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 63104

Rents YoY
7.5%
Active inventory
165
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,225 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$255 /mo · $3,059/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$467
Net cashflow
$371

Break-even live

Break-even rent $1,755
Max offer price $199,900
Occupancy floor 78%

Sensitivity live

Price -10% $485 -5% $428 +0% $371 +5% $315 +10% $258
Rent -10% $196 -5% $284 +0% $371 +5% $459 +10% $547
Rate -1.0pp $472 -0.5pp $422 base $371 +0.5pp $320 +1.0pp $267

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
$49,975
Closing costs
$5,997
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
2406 S 10th St Saint Louis, MO 3.0 2.0 2000 $1,950 $0.97 25d 1 0.21mi
2211 Menard St Unit A St. Louis, MO 3.0 1.5 2440 $2,200 $0.90 5d 1 0.28mi
2211 Menard St Unit B St. Louis, MO 3.0 1.5 2440 $2,200 $0.90 4d 1 0.28mi
713 Barton St Unit 1031874P St. Louis, MO 3.0 2.0 1593 $3,856 $2.42 8d 1 0.30mi
1231 Allen Market Ln St. Louis, MO 3.0 2.5 3000 $1,995 $0.67 45d 1 0.39mi
1229-1231 Allen Market Ln Unit 1231 St. Louis, MO 3.0 3.0 3000 $1,995 $0.67 45d 1 0.39mi
900 Allen Ave Saint Louis, MO 3.0 2.0 1676 $2,399 $1.43 19d 1 0.47mi
919 Allen Ave Unit R Saint Louis, MO 3.0 1.5 1708 $2,100 $1.23 21d 1 0.47mi
2811 Missouri Ave Saint Louis, MO 4.0 2.5 2673 $3,622 $1.36 45d 1 0.51mi
2027 Russell Blvd Saint Louis, MO 3.0 2.5 1687 $2,100 $1.24 20d 1 0.52mi
2027 Russell Blvd Saint Louis, MO 3.0 2.5 1687 $2,100 $1.24 12d 1 0.52mi
2048 Russell Blvd Saint Louis, MO 4.0 2.0 3024 $2,300 $0.76 45d 1 0.52mi
2253 Indiana Ave Saint Louis, MO 4.0 3.5 1760 $2,600 $1.48 8d 1 0.62mi
715 Soulard St Saint Louis, MO 5.0 3.0 2800 $2,595 $0.93 45d 1 0.69mi
2648 California Ave Saint Louis, MO 4.0 2.0 2458 $2,000 $0.81 25d 1 0.85mi
2643 Wyoming St Saint Louis, MO 3.0 2.5 2592 $2,600 $1.00 45d 1 0.88mi
3450 Wisconsin Ave Saint Louis, MO 1.0–3.0 1.0–2.0 1219 $2,300 $1.89 3d 15 0.93mi
3429 Ohio Ave Saint Louis, MO 3.0 3.0 1938 $2,250 $1.16 17d 1 1.13mi
2347 Park Ave Saint Louis, MO 3.0 3.5 1608 $2,150 $1.34 45d 1 1.14mi
3510 California Ave Saint Louis, MO 3.0 2.0 1800 $1,200 $0.67 45d 1 1.26mi

Listing history 20 events

  1. 2026-06-21
    days on market $199,900 Active 45 DOM
  2. 2026-06-18
    days on market $199,900 Active 42 DOM
  3. 2026-06-17
    days on market $199,900 Active 41 DOM
  4. 2026-06-16
    days on market $199,900 Active 40 DOM
  5. 2026-06-15
    days on market $199,900 Active 39 DOM
  6. 2026-06-13
    days on market $199,900 Active 37 DOM
  7. 2026-06-09
    days on market $199,900 Active 33 DOM
  8. 2026-06-08
    days on market $199,900 Active 32 DOM
  9. 2026-06-07
    days on market $199,900 Active 31 DOM
  10. 2026-06-05
    pricedays on market $199,900 Active 28 DOM
  11. 2026-06-03
    days on market $425,000 Active 27 DOM
  12. 2026-06-02
    days on market $425,000 Active 26 DOM
  13. 2026-06-01
    days on market $425,000 Active 25 DOM
  14. 2026-05-31
    days on market $425,000 Active 24 DOM
  15. 2026-05-08
    listed $425,000 Active 772-char remark
  16. 2026-05-08
    historical $425,000 772-char remark
  17. 2025-09-08
    listed $425,000 Active
  18. 2025-06-26
    historical Active Under Contract
  19. 2025-06-26
    listed $49,000 Active
  20. 2011-01-27
    soldstatus $160,000

ⓘ 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
$3,059 · $255/mo
Projected year-2 tax
$3,059 · $255/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 Major 7 d/yr ≥109°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
$26,702
− Mortgage interest
−$11,198
− Property taxes
−$3,059
− Insurance
−$1,000
− Repairs & maintenance
−$2,136
− Management
−$2,136
− Depreciation
−$5,815
Taxable income
$1,359
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$326
After-tax cash flow
$4,131/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)
19,007
Household income
$68,764
Rent vs Own
55.1% rent · 44.9% own
Severe rent burden
1429.0

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 0.60)
Race & ethnicity
White 51% Black 37% Two or more races 6% Hispanic / Latino 4% Asian 2%
Common ancestry
Romanian 3% Lithuanian 3% Slovak 2%
Foreign-born
5% · Canada
Languages at home
93% English-only · Other Indo-European 2% Spanish 1% German/W. Germanic 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
▼ -159.69%
Current HPI
252.3452
Rent YoY
▲ 7.52%
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

+24.9% since first listed
7 events — show timeline
  • 2026-06-04 Price Changed $199,900 MARIS as Distributed by MLS Grid
  • 2026-05-08 Listed $425,000 MARIS as Distributed by MLS Grid
  • 2026-05-08 Coming Soon $425,000 MARIS as Distributed by MLS Grid
  • 2025-09-08 Listed $425,000 MARIS as Distributed by MLS Grid
  • 2025-06-26 Contingent MARIS as Distributed by MLS Grid
  • 2025-06-26 Listed $49,000 MARIS as Distributed by MLS Grid
  • 2011-01-27 Sold (Public Records) $160,000 Public Records

Property tax history

+5.4%/yr

Latest (2024): $3,059 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…