CashFlowRE
Sign in Sign up
7719 Minnesota Ave
B- Composite 66.97
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 +3.3/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$40,000

7719 Minnesota Ave · St. Louis, MO 63111
2 bd · 1.0 ba · 1,510 sqft · SingleFamily public records · 20 Days on market
Built 1892 3,423 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Step into the charm of this traditional 1.5-story home, featuring a classic brick and vinyl exterior set atop a solid stone foundation, and it just needs your loving care. Built in 1892, this home blends timeless character with everyday convenience, including a main-floor laundry and an inviting slider leading to a private back patio. Inside, the home offers 2 bedrooms and 1 full bath, with an unfinished basement ready for storage or future expansion. Outdoors, enjoy an expansive backyard complete with a privacy fence, plus both side and rear patios ideal for relaxing or entertaining. Located just minutes from Highway 55 and public transportation, this home provides easy access while mainta

Key facts

  • Unfinished basement
  • Private back patio
  • Expansive backyard

Tags

BRICK AND VINYL EXTERIORSOLID STONE FOUNDATIONMAIN-FLOOR LAUNDRYPRIVATE BACK PATIOUNFINISHED BASEMENTEXPANSIVE BACKYARD

Property features AI

Finance

  • Other: City lot, level and near public transit; Asphalt road frontage on a city street (25' frontage)
  • Financial info: Lease not considered
  • HOA & community: Curbs; Sidewalks; Street lights; Public bus access; Nearby restaurants

Exterior

  • Parking: On-street parking; Lighted parking
  • Utilities: Public water; Public sewer; 220-volt electric; Cable available; Electricity connected; Natural gas connected; Phone available; Water connected; Sewer connected
  • Home design: Single family residence; One and one-half stories; Private ownership; Fixer condition
  • Construction: Brick, stone and vinyl siding construction; Asphalt shingle pitched roof; Stone foundation; Full unfinished basement
  • Exterior features: Private yard; Back yard; Patio; Patio/porch features; Sliding door(s)

Interior

  • Kitchen: Eat-in kitchen
  • Bedrooms: 2 bedrooms total; 1 bedroom on the main level; 1 bedroom on the upper level
  • Flooring: Wood flooring; Other flooring
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating; Natural gas heating; Other cooling
  • Interior features: Eat-in kitchen; Storage; Other interior features
  • Laundry & utility: Laundry on the main level

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 $766 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $39k (1.5% below list) — sets the bar for market timing.
  • Cap rate 29.3% 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: Woerner Elem. (math 8% / reading 17%, grade F, #1,007 of 1,115 statewide, top 91%, 362 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 (+3.3%/yr); 125 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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 34% of the median local income ($47k/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 $277 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 + 3.3% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 7y 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.

Risks & watch-outs

  • Watch-outs: built in 1892 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $39,400 (1.5% below list)

Questions for the listing agent

  1. Built in 1892 — 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
3.30%
Cap rate
29.27%
Cash-on-cash
82.08%
DSCR
4.65
GRM
2.5

CMA / ARV

ARV (on-the-fly)
$187,240
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
122 W Courtois St 0.10mi 3/2.0 (+1) 1,625 (+8%) 3mo $125,000 $77 72
7721 Michigan Ave 0.07mi 3/2.0 (+1) 1,658 (+10%) 3mo $169,900 $102 69
212 Espenschied St 0.50mi 3/1.5 (+1) 1,562 (+3%) 5mo $119,900 $77 60
6925 Michigan Ave 0.53mi 2/1.5 1,436 (-5%) 8mo $210,000 $146 58
6713 Virginia Ave 0.67mi 2/1.0 1,440 (-5%) 9mo $249,000 $173 53
3637 Roswell Ave 0.70mi 3/2.0 (+1) 1,501 (-1%) 6mo $207,900 $139 52
8309 Minnesota Ave 0.38mi 2/1.0 1,292 (-14%) 8mo $140,000 $108 52
8523 Idaho Ave 0.64mi 3/1.0 (+1) 1,392 (-8%) 4mo $129,900 $93 49
6951 Alabama Ave 0.52mi 2/1.0 1,333 (-12%) 9mo $165,000 $124 48
6821 Minnesota Ave 0.60mi 3/2.0 (+1) 1,600 (+6%) 8mo $134,900 $84 46
8111 Southpark Ct 0.73mi 3/2.0 (+1) 1,400 (-7%) 1mo $174,900 $125 44
3621 Blow St 0.70mi 3/2.0 (+1) 1,350 (-11%) 7mo $275,000 $204 34

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 · 3.27% rent growth · sell at horizon

5-year hold
IRR
82.7%
Equity multiple
4.81×
Total profit
$42,688
Equity at exit
$5,964
10-year hold
IRR
86.0%
Equity multiple
10.07×
Total profit
$101,559
Equity at exit
$3,458

Cash invested: $11,200 (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 63111

Rents YoY
3.3%
Active inventory
125
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,319 high interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$50 /mo · $596/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$277
Net cashflow
$766

Break-even live

Break-even rent $349
Max offer price $40,000
Occupancy floor 37%

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
$10,000
Closing costs
$1,200
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7924 Michigan Ave Unit 2F St. Louis, MO 3.0 2.0 1250 $1,195 $0.96 3d 1 0.18mi
7417 Vermont Ave St. Louis, MO 1.0–2.0 1.0–2.0 1144 $1,600 $1.40 2d 8 0.27mi
7417 Vermont Ave Unit 103 St. Louis, MO 2.0 2.0 1069 $1,500 $1.40 15d 1 0.27mi
8215 Pennsylvania Ave Saint Louis, MO 1.0 2.0 1252 $1,650 $1.32 17d 1 0.36mi
7024 Pennsylvania Ave Unit F St. Louis, MO 2.0 1.0 1081 $930 $0.86 16d 1 0.44mi
6915 Alabama Ave Unit 1st Floor St. Louis, MO 2.0 1.0 1248 $1,200 $0.96 44d 1 0.55mi
6800 Virginia Ave Unit 1 St. Louis, MO 3.0 1.0 1500 $1,475 $0.98 18d 1 0.61mi
6730 Vermont Ave Saint Louis, MO 3.0 2.0 1534 $1,600 $1.04 15d 1 0.61mi
6436 Idaho Ave Saint Louis, MO 2.0 1.0 1050 $995 $0.95 44d 1 0.82mi
3857 Boulevard Heights Ct Saint Louis, MO 3.0 2.5 1697 $2,250 $1.33 2d 1 0.98mi
304 Bayless Ave Saint Louis, MO 3.0 1.0 1104 $1,950 $1.77 2d 1 1.04mi
229 Horn Ave Saint Louis, MO 2.0 1.5 1301 $1,871 $1.44 2d 1 1.06mi
3945 Crosby Dr Saint Louis, MO 2.0 1.0 1100 $2,083 $1.89 2d 1 1.06mi
711 Wilmington Ave Unit NA St. Louis, MO 2.0 1.0 1051 $1,300 $1.24 44d 1 1.19mi
349 Lagro Ave Saint Louis, MO 3.0 1.0 1184 $1,500 $1.27 44d 1 1.21mi
336 Lagro Ave Saint Louis, MO 2.0 2.0 1340 $1,250 $0.93 44d 1 1.22mi
712 Dover Pl Unit 1FL St. Louis, MO 2.0 1.0 1100 $1,000 $0.91 44d 1 1.22mi
712 Dover Pl Saint Louis, MO 2.0 1.0 1100 $900 $0.82 44d 1 1.22mi
736 Dover Pl Unit 1F St. Louis, MO 2.0 1.0 1200 $1,395 $1.16 44d 1 1.23mi
3668 Wilmington Ave Saint Louis, MO 2.0 1.0 1214 $1,350 $1.11 44d 1 1.30mi
3641 Wilmington Ave Saint Louis, MO 2.0 1.0 1175 $1,050 $0.89 44d 1 1.31mi
3668a Wilmington Ave St. Louis, MO 2.0 1.0 1212 $1,295 $1.07 15d 1 1.31mi

Listing history 13 events

  1. 2026-06-18
    days on market $40,000 Active 20 DOM
  2. 2026-06-17
    days on market $40,000 Active 19 DOM
  3. 2026-06-16
    days on market $40,000 Active 18 DOM
  4. 2026-06-15
    days on market $40,000 Active 17 DOM
  5. 2026-06-13
    days on market $40,000 Active 15 DOM
  6. 2026-06-09
    days on market $40,000 Active 11 DOM
  7. 2026-06-08
    days on market $40,000 Active 10 DOM
  8. 2026-06-07
    days on market $40,000 Active 9 DOM
  9. 2026-06-05
    days on market $40,000 Active 6 DOM
  10. 2026-06-03
    days on market $40,000 Active 5 DOM
  11. 2026-06-02
    days on market $40,000 Active 4 DOM
  12. 2026-06-01
    days on market $40,000 Active 3 DOM
  13. 2026-05-31
    days on market $40,000 Active 2 DOM

ⓘ 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
$596 · $50/mo
Projected year-2 tax
$596 · $50/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 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 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 2 unhealthy d/yr today · 3 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
$15,830
− Mortgage interest
−$2,241
− Property taxes
−$596
− Insurance
−$200
− Repairs & maintenance
−$1,266
− Management
−$1,266
− Depreciation
−$1,164
Taxable income
$9,097
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,183
After-tax cash flow
$7,009/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)
18,851
Household income
$47,039
Rent vs Own
61.6% rent · 38.4% own
Severe rent burden
1364.0

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 0.65)
Race & ethnicity
Black 42% White 41% Two or more races 11% Hispanic / Latino 9% Asian 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 3% Slovak 1% Romanian 1%
Foreign-born
7% · Canada, India
Languages at home
90% English-only · Spanish 7% Other Indo-European 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
▼ -92.80%
Current HPI
169.4644
Rent YoY
▲ 3.27%
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

+166.7% since first listed
23 events — show timeline
  • 2026-05-29 Listed $40,000 MARIS as Distributed by MLS Grid
  • 2025-02-02 Delisted MARIS as Distributed by MLS Grid
  • 2024-12-16 Contingent MARIS as Distributed by MLS Grid
  • 2024-10-22 Relisted MARIS as Distributed by MLS Grid
  • 2024-10-17 Pending MARIS as Distributed by MLS Grid
  • 2024-10-16 Relisted MARIS as Distributed by MLS Grid
  • 2024-10-16 Price Changed $51,000 MARIS as Distributed by MLS Grid
  • 2024-09-25 Delisted MARIS as Distributed by MLS Grid
  • 2024-05-24 Price Changed $65,000 MARIS as Distributed by MLS Grid
  • 2024-03-14 Price Changed $80,000 MARIS as Distributed by MLS Grid
  • 2024-03-14 Listed $89,900 MARIS as Distributed by MLS Grid
  • 2024-01-19 Delisted MARIS as Distributed by MLS Grid
  • 2023-11-28 Listed $89,900 MARIS as Distributed by MLS Grid
  • 2020-04-28 Sold (Public Records) $62,000 Public Records
  • 2020-04-23 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2020-04-18 Pending MARIS as Distributed by MLS Grid
  • 2020-03-20 Contingent MARIS as Distributed by MLS Grid
  • 2019-12-10 Price Changed $58,900 MARIS as Distributed by MLS Grid
  • 2019-11-21 Listed $69,500 MARIS as Distributed by MLS Grid
  • 1996-12-06 Sold (Public Records) Public Records
  • 1996-02-27 Sold (Public Records) Public Records
  • 1996-02-26 Sold (Public Records) $18,000 Public Records
  • 1991-11-13 Sold (Public Records) $15,000 Public Records

Property tax history

+4.8%/yr

Latest (2024): $596 · +4.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…