CashFlowRE
Sign in Sign up
1208 Ann Ave 🏷️ Likely Rental
C Composite 55.26
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

1208 Ann Ave · St. Louis, MO 63104
4 bd · 2.0 ba · 1,350 sqft · MultiFamily public records · 5 Days on market
Built 1890 1,398 sqft lot $200/sqft · at area comps Est $375k · 28% under

🖨 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

VACANT AND MOVE IN READYIN UNIT LAUNDRYFENCED BACKYARDPATIO FOR GRILLING

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

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $269,900 price doesn't fit this home's estimated sale value (~$374,566) and the remarks read like a rental — treat the cards below with caution.

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.
Recommended offer $266,600 (1.2% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1890 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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 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

5-year hold
IRR
-4.5%
Equity multiple
0.82×
Total profit
$-13,430
Equity at exit
$40,243
10-year hold
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
Generally landlord-friendly; St Louis has some habitability requirements.

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

Break-even rent $2,316
Max offer price $269,900
Occupancy floor 85%

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)

UnitsBedsBathsEst. rent
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

AddressBedsBaths SqftRent$/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

  1. 2026-05-18
    status Pending 1340-char remark
  2. 2026-05-13
    listed $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
combined federal + state — saved on this device
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
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

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%/yr

Latest (2024): $3,622 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…