CashFlowRE
Sign in Sign up
6835 Chamberlain Anx
C Composite 56.23
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 +28.0/30.0
  • DSCR +9.9/10.0
  • 1% rule +7.0/10.0
  • Livability +3.7/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$119,990

6835 Chamberlain Anx · University City, MO 63130
2 bd · 1.0 ba · 864 sqft · SingleFamily public records · 32 Days on market
Built 1952 7,496 sqft lot Est $98k · 23% over

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

Listing remarks MLS

Don’t miss this spacious 2 bedroom 1 bath home with over 800 square feet of living space!! Home features 2 spacious bedrooms, eat-in kitchen, hardwood flooring, and large level lot!! This home is waiting for your finishing touches!! HUD acquired property. Open to all purchasers without preference after bid deadline. HUD homes are Sold As Is. All utilities are turned OFF. Please use discretion when showing and bring a flashlight. Effective June 1, 2018, the Denver HOC will be offering $100 down for all HUD REO's accepted from June 1- now extended until further notice in conjunction with National Home Ownership Month! This program will be available to all Owner Occupant purchasers using FHA -insured financing (i.e. 203b, 203b with repair escrow, and 203k Rehabilitation).

Key facts

  • Oversized back room
  • Spacious garden
  • Mature fig trees

Tags

REMODELED HOMELARGE FENCED BACKYARDSPACIOUS GARDENMATURE FIG TREESOVERSIZED BACK ROOMLUXURY VINYL PLANK FLOORING

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Electric service (Single phase, 220 volts, Ameren); Cable available; Electricity available and connected; Natural gas available and connected; Water available and connected
  • Home design: Single-family residence; One story; Private ownership
  • Construction: Brick construction; Attic/crawl hatchway(s) insulated
  • Exterior features: Back yard

Interior

  • Bedrooms: 2 bedrooms (both on the main level)
  • Bathrooms: 1 full bathroom (on the main level)
  • Interior features: Ceiling fans; Central air; Forced air heating

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 $120k.

Deal economics

  • At list price, monthly cash flow is $372 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $120k).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 4.4% in University City — 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 73/100 on livability (#84 in MO) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living B; Watch: amenities D-, commute D-, health & safety F.
  • University City (suburban): math 15% / reading 26% proficiency, ranked #297 of 324 in MO (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Pershing Elem. (math 8% / reading 12%, grade F, #1,037 of 1,115 statewide, top 94%, 265 students, 100% FRL); Brittany Woods (math 15% / reading 20%, grade F, #350 of 391 statewide, top 90%, 532 students, 100% FRL); University City Sr. High (math 5% / reading 52%, grade F, #409 of 521 statewide, top 79%, 726 students, 100% FRL) — zoned schools average 100% FRL vs 67% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.6%/yr); 163 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $34k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y 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 1952 — 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 $116,390 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 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 1952 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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.
  6. 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.
  7. 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
1.20%
Cap rate
10.01%
Cash-on-cash
13.27%
DSCR
1.59
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$97,632
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6835 Etzel Ave 0.20mi 2/1.0 887 (+3%) 0mo $89,500 $101 86
7034 Corbitt Ave 0.39mi 2/1.5 870 (+1%) 4mo $52,000 $60 76
1085 Pennsylvania Ave 0.28mi 2/1.0 896 (+4%) 6mo $100,000 $112 76
7049 Melrose Ave 0.55mi 2/1.0 864 (0%) 2mo $165,000 $191 73
7028 Julian Ave 0.46mi 2/1.0 864 (0%) 8mo $95,500 $111 72
6526 Avalon Ave 0.52mi 2/1.0 930 (+8%) 1mo $104,900 $113 62
6937 Etzel Ave 0.26mi 3/1.5 (+1) 943 (+9%) 6mo $130,000 $138 61
7048 Raymond Ave 0.58mi 3/1.0 (+1) 851 (-2%) 7mo $129,000 $152 59
6883 Dartmouth Ave 0.26mi 2/2.0 962 (+11%) 8mo $165,000 $172 59
7040 Julian Ave 0.48mi 3/1.0 (+1) 950 (+10%) 0mo $95,900 $101 56
7020 Corbitt Ave 0.37mi 3/1.0 (+1) 960 (+11%) 4mo $79,000 $82 56
6304 Cabanne Ave 0.65mi 3/1.0 (+1) 980 (+13%) 0mo $171,900 $175 42

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 · 3.61% rent growth · sell at horizon

5-year hold
IRR
3.9%
Equity multiple
1.15×
Total profit
$5,088
Equity at exit
$17,891
10-year hold
IRR
13.9%
Equity multiple
2.15×
Total profit
$38,508
Equity at exit
$10,375

Cash invested: $33,597 (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 63130

Rents YoY
3.6%
Active inventory
163
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,436 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$83 /mo · $1,001/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$302
Net cashflow
$372

Break-even live

Break-even rent $965
Max offer price $119,990
Occupancy floor 69%

Sensitivity live

Price -10% $439 -5% $406 +0% $372 +5% $338 +10% $304
Rent -10% $258 -5% $315 +0% $372 +5% $428 +10% $485
Rate -1.0pp $432 -0.5pp $402 base $372 +0.5pp $340 +1.0pp $309

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
$29,998
Closing costs
$3,600
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6704 Etzel Ave Saint Louis, MO 2.0 1.0 825 $1,325 $1.61 46d 1 0.29mi
6636 Etzel Ave Saint Louis, MO 3.0 2.0 1019 $1,350 $1.32 22d 1 0.33mi
6636 Etzel Ave Saint Louis, MO 3.0 1.5 1019 $1,350 $1.32 9d 1 0.33mi
1195 Belrue Ave Unit 2S St. Louis, MO 1.0 1.0 800 $795 $0.99 25d 1 0.38mi
7034 Corbitt Ave Saint Louis, MO 2.0 2.0 870 $1,450 $1.67 25d 1 0.39mi
6614 Chamberlain Ave Saint Louis, MO 3.0 2.0 1000 $1,820 $1.82 25d 1 0.39mi
6543 Etzel Ave Saint Louis, MO 3.0 1.0 967 $1,600 $1.65 20d 1 0.43mi
6540 Avalon Ave Saint Louis, MO 2.0 1.0 696 $1,275 $1.83 0d 1 0.47mi
7156 Tulane Ave Unit 56A University City, MO 2.0 1.0 1000 $1,295 $1.29 24d 1 0.54mi
7204 Tulane Ave Unit 7204-B Tulane University City, MO 2.0 1.0 1100 $1,100 $1.00 46d 1 0.57mi
6318 Cabanne Ave Apt 1w University City, MO 2.0 1.0 950 $1,250 $1.32 0d 1 0.61mi
6318 Cabanne Ave Apt 1w University City, MO 2.0 1.0 950 $1,250 $1.32 6d 1 0.61mi
6401 Cates Ave Saint Louis, MO 1.0 1.0 580 $1,400 $2.41 25d 1 0.62mi
6321 Cates Ave Unit 1e University City, MO 2.0 1.0 900 $1,400 $1.56 0d 1 0.64mi
6312 Cates Ave Unit 2E University City, MO 2.0 1.0 900 $1,300 $1.44 46d 1 0.66mi
6650 Delmar Blvd Saint Louis, MO 3.0 1.0–3.0 760 $1,756 $2.31 0d 1 0.67mi
1115 Backer St Saint Louis, MO 3.0 1.0 984 $1,395 $1.42 0d 1 0.67mi
1115 Backer St Saint Louis, MO 3.0 1.0 984 $1,495 $1.52 25d 1 0.67mi
1101 Purdue Ave Unit 1112 University City, MO 2.0 1.0 650 $1,175 $1.81 6d 1 0.69mi
908 Eastgate Ave Unit 2N University City, MO 2.0 1.0 900 $1,300 $1.44 6d 1 0.74mi
908 Eastgate Ave Unit 2N University City, MO 2.0 1.0 900 $1,300 $1.44 0d 1 0.74mi
900 Eastgate Ave Saint Louis, MO 2.0 1.0 900 $1,095 $1.22 46d 1 0.75mi
6301 Delmar Blvd Unit 2NE University City, MO 1.0 1.0 525 $895 $1.70 20d 1 0.80mi
7350 Amherst Ave Unit 1E University City, MO 2.0 1.0 1100 $1,795 $1.63 20d 1 0.83mi
1019 N Skinker Pkwy St. Louis, MO 1.0–3.0 1.0–3.0 1137 $2,045 $1.80 0d 9 0.91mi
1131 Hodiamont Ave Unit 1135-2D St. Louis, MO 3.0 1.0 840 $1,225 $1.46 46d 1 1.01mi
1131 Hodiamont Ave St. Louis, MO 2.0 1.0 700 $1,050 $1.50 46d 1 1.01mi
6105 Delmar Blvd Saint Louis, MO 1.0–3.0 1.0–3.0 931 $2,204 $2.37 6d 1 1.07mi
6043 Clemens Ave Apt 2E St. Louis, MO 2.0 1.0 1023 $1,075 $1.05 25d 1 1.08mi
1535 N Jackson Ave Saint Louis, MO 2.0 1.0 988 $1,450 $1.47 46d 1 1.14mi
6048 Washington Blvd Unit 1W St. Louis, MO 2.0 2.0 1012 $1,475 $1.46 46d 1 1.16mi
6186 Waterman Blvd Saint Louis, MO 3.0 1.5 1100 $3,000 $2.73 5d 1 1.19mi
7008 Forsyth Blvd Unit 7008-1E Forsyth Clayton, MO 2.0 1.0 1000 $2,100 $2.10 0d 1 1.25mi
5989 Julian Ave Unit 37 St. Louis, MO 2.0 1.0 780 $1,200 $1.54 20d 1 1.26mi
7430 Canton Ave Saint Louis, MO 3.0 1.0 1075 $1,450 $1.35 25d 1 1.26mi
1351 N Hanley Rd Saint Louis, MO 1.0–2.0 1.0–2.0 911 $1,575 $1.73 46d 1 1.28mi
1266 Amherst Pl Unit 2nd floor St. Louis, MO 2.0 1.0 1050 $1,000 $0.95 46d 1 1.28mi
7386 Milan Ave Saint Louis, MO 2.0 1.0 960 $1,400 $1.46 6d 1 1.33mi
1086 Wilshire Ave Saint Louis, MO 2.0 1.0 1080 $1,297 $1.20 0d 1 1.36mi
7720 Ahern Ave University City, MO 2.0 1.0 1080 $1,350 $1.25 46d 1 1.38mi

Listing history 20 events

  1. 2026-06-21
    days on market $119,990 Active 32 DOM
  2. 2026-06-18
    days on market $119,990 Active 29 DOM
  3. 2026-06-17
    days on market $119,990 Active 28 DOM
  4. 2026-06-16
    days on market $119,990 Active 27 DOM
  5. 2026-06-15
    days on market $119,990 Active 26 DOM
  6. 2026-06-13
    days on market $119,990 Active 24 DOM
  7. 2026-06-13
    days on market $119,990 Active 23 DOM
  8. 2026-06-09
    days on market $119,990 Active 20 DOM
  9. 2026-06-08
    days on market $119,990 Active 19 DOM
  10. 2026-06-07
    days on market $119,990 Active 18 DOM
  11. 2026-06-05
    days on market $119,990 Active 15 DOM
  12. 2026-06-03
    days on market $119,990 Active 14 DOM
  13. 2026-06-02
    days on market $119,990 Active 13 DOM
  14. 2026-06-01
    days on market $119,990 Active 12 DOM
  15. 2026-05-31
    days on market $119,990 Active 11 DOM
  16. 2026-05-20
    listed $119,990 Active
  17. 2021-03-08
    soldstatus Closed 793-char remark
    Show marketing remark (793 chars)

    Don’t miss this spacious 2 bedroom 1 bath home with over 800 square feet of living space!! Home features 2 spacious bedrooms, eat-in kitchen, hardwood flooring, and large level lot!! This home is waiting for your finishing touches!! HUD acquired property. Open to all purchasers without preference after bid deadline. HUD homes are Sold As Is. All utilities are turned OFF. Please use discretion when showing and bring a flashlight. Effective June 1, 2018, the Denver HOC will be offering $100 down for all HUD REO's accepted from June 1- now extended until further notice in conjunction with National Home Ownership Month! This program will be available to all Owner Occupant purchasers using FHA -insured financing (i.e. 203b, 203b with repair escrow, and 203k Rehabilitation).

  18. 2020-12-11
    status Pending 793-char remark
    Show marketing remark (793 chars)

    Don’t miss this spacious 2 bedroom 1 bath home with over 800 square feet of living space!! Home features 2 spacious bedrooms, eat-in kitchen, hardwood flooring, and large level lot!! This home is waiting for your finishing touches!! HUD acquired property. Open to all purchasers without preference after bid deadline. HUD homes are Sold As Is. All utilities are turned OFF. Please use discretion when showing and bring a flashlight. Effective June 1, 2018, the Denver HOC will be offering $100 down for all HUD REO's accepted from June 1- now extended until further notice in conjunction with National Home Ownership Month! This program will be available to all Owner Occupant purchasers using FHA -insured financing (i.e. 203b, 203b with repair escrow, and 203k Rehabilitation).

  19. 2020-12-02
    listed $32,000 Active 793-char remark
    Show marketing remark (793 chars)

    Don’t miss this spacious 2 bedroom 1 bath home with over 800 square feet of living space!! Home features 2 spacious bedrooms, eat-in kitchen, hardwood flooring, and large level lot!! This home is waiting for your finishing touches!! HUD acquired property. Open to all purchasers without preference after bid deadline. HUD homes are Sold As Is. All utilities are turned OFF. Please use discretion when showing and bring a flashlight. Effective June 1, 2018, the Denver HOC will be offering $100 down for all HUD REO's accepted from June 1- now extended until further notice in conjunction with National Home Ownership Month! This program will be available to all Owner Occupant purchasers using FHA -insured financing (i.e. 203b, 203b with repair escrow, and 203k Rehabilitation).

  20. 1967-12-18
    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
$1,001 · $83/mo
Projected year-2 tax
$1,164 · $97/mo
Expected delta
+$163/yr (+$14/mo · 16.2%)

ⓘ 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 ≥107°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$17,229
− Mortgage interest
−$6,721
− Property taxes
−$1,001
− Insurance
−$600
− Repairs & maintenance
−$1,378
− Management
−$1,378
− Depreciation
−$3,491
Taxable income
$2,659
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$638
After-tax cash flow
$3,820/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
University City
NCES district ID
2930660
Math proficiency
15% ▼ -10.00%
Reading proficiency
26% ▼ -7.00%
Median HH income
$52,927
Composite
18.57/100
National rank
#8910
State rank
#297 of 324 in MO

Livability — University City

Score
73/100
State rank
#84
US rank
#5618

Category grades

Amenities D- Commute D- Cost of living B Crime C+ Employment A+ Housing A+ Health & safety F User ratings A-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
University City, MO
County
Saint Louis County · 888,823 people
City population
28,910
Metro
St. Louis, MO-IL
Population (ZIP)
28,910
Household income
$85,823
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
893.0

Population outlook (St. Louis County) Hauer SSP2

Today (2025)
1,025,227 people
By 2030
1,028,023 · +0.3%
By 2040
1,020,940 · -0.4%
By 2050
1,007,280 · -1.8%
By 2075
987,277 · -3.7%
By 2100
921,984 · -10.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 54% Black 31% Asian 6% Two or more races 6% Hispanic / Latino 4%
Common ancestry
Italian 3% Romanian 3% Lithuanian 2%
Foreign-born
11% · China, Canada, Vietnam
Languages at home
89% English-only · Chinese 4% Spanish 2% French/Haitian/Cajun 1%

Political lean MEDSL · St. Louis

2024 margin
Strong D (+23.4) · D 60.8% · R 37.4% · Other 1.7%
2008→2024 swing
+3.5pp toward D · 2008: 19.9pp · 2024: 23.4pp
All cycles
2024: D+23.4 2020: D+24.0 2016: D+16.2 2012: D+13.7 2008: D+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -436.88%
Current HPI
185.599
Rent YoY
▲ 3.61%
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

+275.0% since first listed
5 events — show timeline
  • 2026-05-20 Listed $119,990 MARIS as Distributed by MLS Grid
  • 2021-03-08 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2020-12-11 Pending MARIS as Distributed by MLS Grid
  • 2020-12-02 Listed $32,000 MARIS as Distributed by MLS Grid
  • 1967-12-18 Sold (Public Records) Public Records

Property tax history

-3.8%/yr

Latest (2022): $1,001 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…