🏷️ Likely Rental
4228 Clarence 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 5/10 · Moderate
- Hot days now (above 107°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 4/10 · Minor
- Unhealthy air days now
- 5 days/yr
- Unhealthy air days in 30 yrs
- 6 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 +15.0/30.0
- ARV discount +15.0/15.0
- 1% rule +5.0/10.0
- DSCR +5.0/10.0
- 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
$59,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Multi-family units
County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed
Listing remarks
Great investment opportunity for investors looking to add a value-add property to their portfolio. This 4-unit building offers tremendous upside potential and is ideal for a buy-and-hold strategy. The property requires a full rehabilitation, but once completed, each 1-bedroom, 1-bathroom unit (approximately 875 sq. ft. ) has the potential to rent for $800–$900 per month, creating an estimated gross rental income of up to $3,600 monthly. Whether you're an experienced investor or looking for your next project, this property presents an excellent opportunity to build equity and generate long-term cash flow. Don't miss your chance to unlock the potential this multi-family property has to
Key facts
- 6,198 sq ft lot
- Built 1916
- Listed 6 days
Property features AI
Finance
- Other: Total living area reported as 3,536 (source: public records); Expected active date: 2026-06-12
- Financial info: Tax information provided (amount and year withheld from summary)
Exterior
- Parking: Parking details not provided
- Security: Security details not provided
- Utilities: Public water
- Home design: Residential income property (2–4 units)
- Construction: Brick construction
- Exterior features: Lot approximately 0.1423 acres
Interior
- Kitchen: Kitchen details not provided
- Bedrooms: Four 1-bedroom units
- Flooring: Flooring details not provided
- Bathrooms: Main and upper level bathrooms information not provided
- Heating & cooling: Wall/window unit(s) for cooling
- Interior features: Unfinished basement
- Laundry & utility: Laundry details not provided
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4 × 4-bed/?-bath units multifamily listed at $60k.
Deal economics
- At list price, monthly cash flow is $4k ($44k/yr) — positive. Per door: $912/mo.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($5k rent vs $60k).
- Cap rate 79.4% 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 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: Ashland Elem. And Br. (math 2% / reading 2%, grade F, #1,099 of 1,115 statewide, top 100%, 226 students, 99% FRL); Vashon High (math 2% / reading 2%, grade F, #520 of 521 statewide, top 100%, 568 students, 100% FRL) — zoned schools average 99% FRL vs 80% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: 97 active listings in the ZIP; lower-income renter base — watch delinquency; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
- At $5,086/mo this rent would consume 199% 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 $414 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 $17k cash investment doubles in ~1 year — after that, you're playing with house money.
Negotiation context
- Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
Risks & watch-outs
- Watch-outs: built in 1916 — 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 1916 — 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
- 8.49% ✓
- Cap rate
- 79.40%
- Cash-on-cash
- 261.10%
- DSCR
- 12.62
- GRM
- 1.0
CMA / ARV
- ARV (on-the-fly)
- $102,544
- Comps found
- 3
Show comp detail 3 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 4200 College Ave | 0.72mi | 16/16.0 | 3,412 (-4%) | 0mo | $100,000 | $29 | 40 |
| 4216 E Margaretta Ave | 0.41mi | 16/16.0 | 3,876 (+10%) | 8mo | $35,000 | $9 | 38 |
| 4681 Kossuth Ave | 0.58mi | 16/16.0 | 3,254 (-8%) | 6mo | $199,900 | $61 | 35 |
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
- IRR
- —
- Equity multiple
- 14.28×
- Total profit
- $222,770
- Equity at exit
- $8,931
- IRR
- —
- Equity multiple
- 30.42×
- Total profit
- $493,469
- Equity at exit
- $5,179
Cash invested: $16,772 (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 63115
- Home prices YoY
- -2.6%
- Active inventory
- 97
- Price-to-rent
- 3.9×
Monthly cashflow live
- Estimated rent
- $5,086 medium interval (Pro) →
- Mortgage (P&I)
- −$314
- Tax from tax record
- −$30 /mo · $354/yr
- Insurance
- −$25
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$1,068
- Net cashflow
- $3,649
Break-even live
Sensitivity live
| Price | -10% $3,683 | -5% $3,666 | +0% $3,649 | +5% $3,632 | +10% $3,615 |
|---|---|---|---|---|---|
| Rent | -10% $3,248 | -5% $3,448 | +0% $3,649 | +5% $3,850 | +10% $4,051 |
| Rate | -1.0pp $3,679 | -0.5pp $3,665 | base $3,649 | +0.5pp $3,634 | +1.0pp $3,618 |
4-unit breakdown (identical units grouped — click to expand)
| Units | Beds | Baths | Est. rent |
|---|---|---|---|
| 4× units | 4 | — | $5,084 |
| #1 | 4 | — | $1,271 |
| #2 | 4 | — | $1,271 |
| #3 | 4 | — | $1,271 |
| #4 | 4 | — | $1,271 |
| Total (4 units) | $5,086 | ||
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
- $14,975
- Closing costs
- $1,797
- 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.
Listing history 6 events
-
2026-06-18days on market $59,900 Active 7 DOM
-
2026-06-17days on market $59,900 Active 6 DOM
-
2026-06-16days on market $59,900 Active 5 DOM
-
2026-06-15days on market $59,900 Active 4 DOM
-
2026-06-13remarks 693-char remark
-
2026-06-13$59,900 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
- $354 · $30/mo
- Projected year-2 tax
- $581 · $48/mo
- Expected delta
- +$227/yr (+$19/mo · 63.9%)
ⓘ 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 5 unhealthy d/yr today · 6 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
- $61,032
- − Mortgage interest
- −$3,355
- − Property taxes
- −$354
- − Insurance
- −$300
- − Repairs & maintenance
- −$4,883
- − Management
- −$4,883
- − Depreciation
- −$1,743
- Taxable income
- $45,515
- Est. tax owed @ 24.0%
- −$10,924
- After-tax cash flow
- $32,868/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
- 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 |
|---|---|---|
| Healthcare | 1 | $163B |
|
||
| Insurance | 1 | $21B |
|
||
| Industrial Technology | 1 | $17B |
|
||
| Retail | 1 | $16B |
|
||
| Industrial Distribution | 1 | $10B |
|
||
| Utilities | 1 | $9B |
|
||
Price history
+0.0% since first listed2 events — show timeline
- 2026-06-12 Listed $59,900 MARIS as Distributed by MLS Grid
- 2026-06-10 Coming Soon $59,900 MARIS as Distributed by MLS Grid
Property tax history
-0.2%/yrLatest (2024): $354 · +4.8% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…