CashFlowRE
Sign in Sign up
4752 Saint Louis Ave Duplex
B- Composite 67.42
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 +5.5/15.0
  • Appreciation +3.3/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$62,600

4752 Saint Louis Ave · St. Louis, MO 63115
4 bd · 2.0 ba · 2,176 sqft · MultiFamily public records · 88 Days on market
Built 1899 4,499 sqft lot $29/sqft · at area comps Est $60k · at est. ↓ 15% since listing

🖨 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 MLS

Investor Opportunity! Duplex has new roof and has been cleaned inside, ready for final touches to prepare for rental. Damaged by the March 2025 storm, this property was renting around $1000 per unit, so after your finishing touches, should rent for higher values. Priced to sell, this is one you can get into quickly and ready it for new occupants. Please call co-listing agent with any questions. Seller offering this AS-IS property for the investor ready for a quick turn around to get steady cash flow at a solid Cap rate. No inspections or occupancy offered and Buyers to perform all due diligence prior to closing.

Key facts

  • 4,499 sq ft lot
  • Built 1899
  • Listed 87 days

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 × 2-bed/1.0-bath units multifamily listed at $63k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive. Per door: $655/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $63k).
  • Recommended offer: $59k (6.0% below list) — sets the bar for market timing.
  • Cap rate 31.4% 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.
  • Market conditions: 99 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 80% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $2,206/mo this rent would consume 86% of the median local household income ($31k/yr) (locally 1655% 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 $433 of loan paydown is wiped out by about $2k 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 + 3.0% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y 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 1899 — 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 $58,844 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1899 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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.
  8. 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.
  9. 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
3.52%
Cap rate
31.41%
Cash-on-cash
89.69%
DSCR
4.99
GRM
2.4

CMA / ARV

ARV (median comp)
$59,908
List price
$62,600
Delta
4.49%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3068 Marcus Ave 0.25mi 4/2.0 2,028 (-7%) 4mo $28,000 $14 73
5120 Lexington Ave 0.62mi 4/2.0 2,250 (+3%) 2mo $115,000 $51 64
4738 Greer Ave 0.15mi 4/2.0 2,400 (+10%) 17mo $119,900 $50 62
4939 Saint Louis Ave 0.29mi 4/2.0 2,350 (+8%) 14mo $15,000 $6 62
4810 Saint Louis Ave Ave 0.07mi 4/4.0 2,444 (+12%) 8mo $60,000 $25 61
4859 Leduc St 0.40mi 4/2.0 2,046 (-6%) 21mo $40,000 $20 54
5144 Palm St 0.69mi 4/2.0 2,280 (+5%) 8mo $39,900 $18 53
5144 Wabada Ave 0.66mi 4/2.0 2,304 (+6%) 9mo $93,500 $41 52
5052 Northland Ave 0.50mi 4/2.0 2,444 (+12%) 12mo $18,000 $7 46
3917 Cora Ave 0.67mi 4/2.0 1,926 (-12%) 24mo $89,900 $47 30

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
90.4%
Equity multiple
5.18×
Total profit
$73,332
Equity at exit
$9,334
10-year hold
IRR
93.3%
Equity multiple
10.78×
Total profit
$171,437
Equity at exit
$5,413

Cash invested: $17,528 (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 63115

Home prices YoY
-2.6%
Active inventory
99
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$2,206 high interval (Pro) →
Mortgage (P&I)
$328
Tax est. 1.5%
$78 /mo · $939/yr
Insurance
$26
HOA
$0
Vacancy / Maint / Mgmt
$463
Net cashflow
$1,310

Break-even live

Break-even rent $548
Max offer price $62,600
Occupancy floor 36%

Sensitivity live

Price -10% $1,353 -5% $1,332 +0% $1,310 +5% $1,288 +10% $1,267
Rent -10% $1,136 -5% $1,223 +0% $1,310 +5% $1,397 +10% $1,484
Rate -1.0pp $1,342 -0.5pp $1,326 base $1,310 +0.5pp $1,294 +1.0pp $1,277

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,206

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
$15,650
Closing costs
$1,878
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5223 Ashland Ave Unit 2 St. Louis, MO 3.0 1.0 2200 $1,450 $0.66 44d 1 0.74mi
4247 Maffitt Ave St. Louis, MO 3.0 1.5 1700 $1,000 $0.59 5d 1 0.92mi
5096 Minerva Ave Unit C St. Louis, MO 3.0 1.0 1800 $1,395 $0.78 44d 1 0.98mi
5345 Wells Ave Saint Louis, MO 3.0 1.0 2254 $1,295 $0.57 44d 1 1.10mi
4400 Delmar Blvd St. Louis, MO 3.0 1.0 1450 $1,600 $1.10 44d 1 1.33mi

Listing history 29 events

  1. 2026-06-21
    days on market $62,600 Active 88 DOM
  2. 2026-06-18
    days on market $62,600 Active 85 DOM
  3. 2026-06-17
    days on market $62,600 Active 84 DOM
  4. 2026-06-16
    pricedays on market $62,600 Active 83 DOM
  5. 2026-06-15
    days on market $64,100 Active 82 DOM
  6. 2026-06-13
    days on market $64,100 Active 80 DOM
  7. 2026-06-09
    days on market $64,100 Active 76 DOM
  8. 2026-06-08
    days on market $64,100 Active 75 DOM
  9. 2026-06-08
    days on market $64,100 Active 74 DOM
  10. 2026-06-05
    days on market $64,100 Active 71 DOM
  11. 2026-06-03
    days on market $64,100 Active 70 DOM
  12. 2026-06-02
    days on market $64,100 Active 69 DOM
  13. 2026-06-01
    days on market $64,100 Active 68 DOM
  14. 2026-05-31
    days on market $64,100 Active 67 DOM
  15. 2026-04-23
    price $64,100 625-char remark
    Show marketing remark (625 chars)

    Investor Opportunity! Duplex has new roof and has been cleaned inside, ready for final touches to prepare for rental. Damaged by the March 2025 storm, this property was renting around $1000 per unit, so after your finishing touches, should rent for higher values. Priced to sell, this is one you can get into quickly and ready it for new occupants. Please call co-listing agent with any questions. Seller offering this AS-IS property for the investor ready for a quick turn around to get steady cash flow at a solid Cap rate. No inspections or occupancy offered and Buyers to perform all due diligence prior to closing.

  16. 2026-03-25
    listed $65,000 Active 625-char remark
    Show marketing remark (625 chars)

    Investor Opportunity! Duplex has new roof and has been cleaned inside, ready for final touches to prepare for rental. Damaged by the March 2025 storm, this property was renting around $1000 per unit, so after your finishing touches, should rent for higher values. Priced to sell, this is one you can get into quickly and ready it for new occupants. Please call co-listing agent with any questions. Seller offering this AS-IS property for the investor ready for a quick turn around to get steady cash flow at a solid Cap rate. No inspections or occupancy offered and Buyers to perform all due diligence prior to closing.

  17. 2026-03-25
    historical $65,000 625-char remark
    Show marketing remark (625 chars)

    Investor Opportunity! Duplex has new roof and has been cleaned inside, ready for final touches to prepare for rental. Damaged by the March 2025 storm, this property was renting around $1000 per unit, so after your finishing touches, should rent for higher values. Priced to sell, this is one you can get into quickly and ready it for new occupants. Please call co-listing agent with any questions. Seller offering this AS-IS property for the investor ready for a quick turn around to get steady cash flow at a solid Cap rate. No inspections or occupancy offered and Buyers to perform all due diligence prior to closing.

  18. 2025-05-22
    price $109,900
  19. 2025-05-01
    historical
  20. 2025-05-01
    listed $122,900 Active
  21. 2025-04-09
    price $122,900
  22. 2025-03-27
    status Active
  23. 2025-03-27
    price $124,900
  24. 2025-01-30
    status Pending
  25. 2024-12-10
    listed $130,000 Active
  26. 2024-12-05
    historical
  27. 2022-05-02
    soldstatus $100,000
  28. 2022-04-29
    soldstatus $75,000
  29. 1995-04-05
    soldstatus

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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
$26,472
− Mortgage interest
−$3,507
− Property taxes
−$939
− Insurance
−$313
− Repairs & maintenance
−$2,118
− Management
−$2,118
− Depreciation
−$1,821
Taxable income
$15,657
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,758
After-tax cash flow
$11,964/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)
14,488
Household income
$30,622
Rent vs Own
57.7% rent · 42.3% own
Severe rent burden
1655.0

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
Predominantly Black (95%)
Race & ethnicity
Black 95% White 2% Two or more races 2%
Foreign-born
0%

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
▼ -3.42%
Current HPI
127.3403
Rent YoY
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

-14.5% since first listed
15 events — show timeline
  • 2026-04-23 Price Changed $64,100 MARIS as Distributed by MLS Grid
  • 2026-03-25 Listed $65,000 MARIS as Distributed by MLS Grid
  • 2026-03-25 Coming Soon $65,000 MARIS as Distributed by MLS Grid
  • 2025-05-22 Price Changed $109,900 MARIS as Distributed by MLS Grid
  • 2025-05-01 Delisted MARIS as Distributed by MLS Grid
  • 2025-05-01 Listed $122,900 MARIS as Distributed by MLS Grid
  • 2025-04-09 Price Changed $122,900 MARIS as Distributed by MLS Grid
  • 2025-03-27 Relisted MARIS as Distributed by MLS Grid
  • 2025-03-27 Price Changed $124,900 MARIS as Distributed by MLS Grid
  • 2025-01-30 Pending MARIS as Distributed by MLS Grid
  • 2024-12-10 Listed $130,000 MARIS as Distributed by MLS Grid
  • 2024-12-05 Coming Soon MARIS as Distributed by MLS Grid
  • 2022-05-02 Sold (Public Records) $100,000 Public Records
  • 2022-04-29 Sold (Public Records) $75,000 Public Records
  • 1995-04-05 Sold (Public Records) Public Records

Property tax history

-24.3%/yr

Latest (2023): $28 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…