🏷️ Likely Rental
1208 Ann Ave · St. Louis, MO
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,054 – $1,958
Heat risk 6/10 · Moderate
- Hot days now (above 109°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 4 days/yr
Risk factors via First Street. Map © Google.
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 +18.9/30.0
- ARV discount +15.0/15.0
- DSCR +6.0/10.0
- 1% rule +4.9/10.0
- 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
$269,900
🖨 Deal sheet (PDF) 📄 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
Always talked about living in Soulard but figured it was out of budget? Not this one. This 2-family is basically a stumble home from McGurk’s, Molly’s & Tucker’s—aka prime Soulard territory. And the best part? It’s the ultimate first-time buyer move: live in one unit while your tenant upstairs helps pay your mortgage. That’s what we call working smarter, not harder. The building was renovated in the ‘90s, so the big-ticket stuff is already solid. The first-floor unit is vacant and move-in ready, while the upstairs unit is already rented—meaning income starts rolling in on day one. Each apartment has a spacious living room & dining
Key facts
- Patio for grilling
- In unit laundry
- Fenced backyard
Tags
Property features AI
Finance
- Other: Property address: 1208 Ann Ave, Saint Louis, MO 63104; Neighborhood: Soulard; Annual tax noted (not included as financial detail): listed
- Financial info: Seller may consider concessions
Exterior
- Utilities: Public water; Electric service: Ameren
- Home design: Residential income property; 2–4 units building; Two 2-bedroom units
- Construction: Brick construction; Built area (above grade) approximately 1,910 finished square feet
- Exterior features: Located in the Soulard neighborhood
Interior
- Bedrooms: Each unit has 2 bedrooms
- Bathrooms: Each unit has 1 bathroom
- Heating & cooling: Forced air heating; Central air conditioning
- Interior features: No basement; Unit count: 1 building with 2 units
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2 × 2-bed/1.0-bath units multifamily listed at $270k.
Deal economics
- At list price, monthly cash flow is $276 ($3k/yr) — positive. Per door: $138/mo.
- The deal already cash-flows at list — no discount required.
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $267k (1.2% below list).
- Recommended offer: $267k (1.2% below list) — sets the bar for 1% rule.
- Cap rate 7.5% 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: Shenandoah Elem. (math 5% / reading 5%, grade F, #1,072 of 1,115 statewide, top 98%, 136 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 fast (+7.5%/yr); 165 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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).
- At $2,666/mo this rent would consume 47% of the median local household income ($69k/yr) (locally 1429% 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 $8k 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 $76k cash investment doubles in ~10 years — after that, you're playing with house money.
Negotiation context
- Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
Risks & watch-outs
- Watch-outs: built in 1890 — 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.
Questions for the listing agent
- Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
- What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
- Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 0.99% ✗
- Cap rate
- 7.52%
- Cash-on-cash
- 4.39%
- DSCR
- 1.20
- GRM
- 8.4
CMA / ARV
- ARV (median comp)
- $374,566
- List price
- $269,900
- Delta
- -27.94%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
-3.0% appreciation · 7.52% rent growth · sell at horizon
- IRR
- -4.5%
- Equity multiple
- 0.82×
- Total profit
- $-13,430
- Equity at exit
- $40,243
- IRR
- 9.7%
- Equity multiple
- 1.90×
- Total profit
- $68,171
- Equity at exit
- $23,336
Cash invested: $75,572 (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
ZIP-level market 63104
- Rents YoY
- 7.5%
- Active inventory
- 165
- Price-to-rent
- 16.9×
Monthly cashflow live
- Estimated rent
- $2,666 high interval (Pro) →
- Mortgage (P&I)
- −$1,415
- Tax from tax record
- −$302 /mo · $3,622/yr
- Insurance
- −$112
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$560
- Net cashflow
- $276
Break-even live
Sensitivity live
| Price | -10% $429 | -5% $353 | +0% $276 | +5% $200 | +10% $124 |
|---|---|---|---|---|---|
| Rent | -10% $66 | -5% $171 | +0% $276 | +5% $382 | +10% $487 |
| Rate | -1.0pp $412 | -0.5pp $345 | base $276 | +0.5pp $207 | +1.0pp $135 |
2-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 2× units | 2 | 1 | $2,666 |
| #1 | 2 | 1 | $1,333 |
| #2 | 2 | 1 | $1,333 |
| Total (2 units) | $2,666 | ||
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
- $67,475
- Closing costs
- $8,097
- 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 16 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 919 Allen Ave Unit R Saint Louis, MO | 3.0 | 1.5 | 1708 | $2,100 | $1.23 | 21d | 1 | 0.28mi |
| 2018 Ann Ave Unit 1F St. Louis, MO | 3.0 | 1.0 | 1300 | $1,450 | $1.12 | 44d | 1 | 0.29mi |
| 900 Allen Ave Saint Louis, MO | 3.0 | 2.0 | 1676 | $2,399 | $1.43 | 18d | 1 | 0.31mi |
| 2300 S 9th St Unit 23002-N St. Louis, MO | 3.0 | 2.0 | 1300 | $1,600 | $1.23 | 44d | 1 | 0.32mi |
| 2027 Russell Blvd Saint Louis, MO | 3.0 | 2.5 | 1687 | $2,100 | $1.24 | 12d | 1 | 0.33mi |
| 2027 Russell Blvd Saint Louis, MO | 3.0 | 2.5 | 1687 | $2,100 | $1.24 | 20d | 1 | 0.33mi |
| 2029 Russell Blvd Saint Louis, MO | 3.0 | 3.0 | 1500 | $1,900 | $1.27 | 44d | 1 | 0.34mi |
| 713 Barton St Unit 1031874P St. Louis, MO | 3.0 | 2.0 | 1593 | $3,856 | $2.42 | 8d | 1 | 0.38mi |
| 2253 Indiana Ave Saint Louis, MO | 4.0 | 3.5 | 1760 | $2,600 | $1.48 | 8d | 1 | 0.56mi |
| 2327 Texas Ave Apt 205 St. Louis, MO | 3.0 | 2.0 | 1375 | $2,095 | $1.52 | 18d | 1 | 0.71mi |
| 2327 Texas Ave Unit 211 St. Louis, MO | 3.0 | 2.0 | 1075 | $1,945 | $1.81 | 44d | 1 | 0.71mi |
| 2347 Park Ave Saint Louis, MO | 3.0 | 3.5 | 1608 | $2,150 | $1.34 | 44d | 1 | 0.91mi |
| 2641 Saint Vincent Ave Saint Louis, MO | 3.0 | 1.5 | 1260 | $1,600 | $1.27 | 44d | 1 | 0.95mi |
| 2664 Nebraska Ave Unit 2F Saint Louis, MO | 3.0 | 1.0 | 1350 | $1,150 | $0.85 | 24d | 1 | 1.03mi |
| 3450 Wisconsin Ave Saint Louis, MO | 1.0–3.0 | 1.0–2.0 | 1219 | $2,300 | $1.89 | 2d | 15 | 1.19mi |
| 3510 California Ave Saint Louis, MO | 3.0 | 2.0 | 1800 | $1,200 | $0.67 | 44d | 1 | 1.49mi |
Listing history 2 events
-
2026-05-18status Pending 1340-char remark
-
2026-05-13$269,900 Active 1340-char remark
ⓘ 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
- $3,622 · $302/mo
- Projected year-2 tax
- $3,622 · $302/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 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 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
- $31,992
- − Mortgage interest
- −$15,119
- − Property taxes
- −$3,622
- − Insurance
- −$1,350
- − Repairs & maintenance
- −$2,559
- − Management
- −$2,559
- − Depreciation
- −$7,852
- Taxable loss
- −$1,068
- Est. tax savings @ 24.0%
- +$256
- After-tax cash flow
- $3,574/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
- 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 |
|---|---|---|
| Healthcare | 1 | $163B |
|
||
| Insurance | 1 | $21B |
|
||
| Industrial Technology | 1 | $17B |
|
||
| Retail | 1 | $16B |
|
||
| Industrial Distribution | 1 | $10B |
|
||
| Utilities | 1 | $9B |
|
||
Price history
2 events — show timeline
- 2026-05-18 Pending — MARIS as Distributed by MLS Grid
- 2026-05-13 Listed $269,900 MARIS as Distributed by MLS Grid
Property tax history
+2.9%/yrLatest (2024): $3,622 · +4.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…