CashFlowRE
Sign in Sign up
4228 Clarence Ave 🏷️ Likely Rental
C- Composite 51.95
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

4228 Clarence Ave · St. Louis, MO 63115
16 bd · 4.0 ba · 3,536 sqft · MultiFamily public records · 7 Days on market
Built 1916 6,198 sqft lot Est $103k · 42% under

🖨 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

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $59,900 price doesn't fit this home's estimated sale value (~$102,544) and the remarks read like a rental — treat the cards below with caution.

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.
Recommended offer $59,900

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 1916 — 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
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

5-year hold
IRR
Equity multiple
14.28×
Total profit
$222,770
Equity at exit
$8,931
10-year hold
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
Generally landlord-friendly; St Louis has some habitability requirements.

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

Break-even rent $467
Max offer price $59,900
Occupancy floor 23%

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)

UnitsBedsBathsEst. rent
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

  1. 2026-06-18
    days on market $59,900 Active 7 DOM
  2. 2026-06-17
    days on market $59,900 Active 6 DOM
  3. 2026-06-16
    days on market $59,900 Active 5 DOM
  4. 2026-06-15
    days on market $59,900 Active 4 DOM
  5. 2026-06-13
    remarks 693-char remark
  6. 2026-06-13
    listed $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
combined federal + state — saved on this device
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
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

+0.0% since first listed
2 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%/yr

Latest (2024): $354 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…