CashFlowRE
Sign in Sign up
748 Ponce Ave
C Composite 58.65
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$69,900

748 Ponce Ave · St. Louis, MO 63147
3 bd · 1.0 ba · 768 sqft · SingleFamily public records · 72 Days on market
Built 1924 3,811 sqft lot $91/sqft · 31% above area Est $53k · 31% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Buyer financing fell through - You have a second chance! This beautifully maintained home is truly move-in ready, offering peace of mind with updated systems and a newer roof. The functional kitchen provides a practical and welcoming space for everyday living, while the spacious finished basement adds incredible versatility—perfect for a family room, home office, gym, or all three. Enjoy the abundance of extra living space downstairs, giving you room to spread out and make it your own. Step outside to a nice, flat backyard—ideal for entertaining, play, or relaxation—complete with a rear deck that’s perfect for morning coffee or evening gatherings. A well-cared-for home with space, comfort, and flexibility—ready for its next owner to enjoy. Agent Owned.

Key facts

  • 3,811 sq ft lot
  • Built 1924
  • Listed 71 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 3-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $491 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $66k (6.0% below list) — sets the bar for market timing.
  • Cap rate 14.7% 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.
  • Market conditions: 57 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $483 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 $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($66k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $14k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $22k; list at $70k implies a 218% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $65,706 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.64%
Cap rate
14.72%
Cash-on-cash
30.09%
DSCR
2.34
GRM
5.1

CMA / ARV

ARV (median comp)
$53,187
List price
$69,900
Delta
31.42%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8572 Oriole Ave 0.65mi 3/1.0 768 (0%) 15mo $34,999 $46 57
1256 Gimblin St 0.57mi 3/1.0 800 (+4%) 12mo $67,000 $84 56
1266 Lynfield Pl 0.51mi 2/1.0 (-1) 840 (+9%) 18mo $52,000 $62 41
1239 Peggy Ct 0.53mi 3/2.0 876 (+14%) 10mo $102,900 $117 39
1227 Peggy Ct 0.51mi 3/1.0 876 (+14%) 20mo $14,000 $16 36
8536 Partridge Ave 0.75mi 2/1.0 (-1) 868 (+13%) 11mo $119,900 $138 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
24.7%
Equity multiple
2.02×
Total profit
$19,909
Equity at exit
$10,422
10-year hold
IRR
32.4%
Equity multiple
3.94×
Total profit
$57,492
Equity at exit
$6,044

Cash invested: $19,572 (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 63147

Home prices YoY
-31.4%
Active inventory
57
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$1,149 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$21 /mo · $251/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$241
Net cashflow
$491

Break-even live

Break-even rent $527
Max offer price $69,900
Occupancy floor 52%

Sensitivity live

Price -10% $530 -5% $511 +0% $491 +5% $471 +10% $451
Rent -10% $400 -5% $445 +0% $491 +5% $536 +10% $582
Rate -1.0pp $526 -0.5pp $509 base $491 +0.5pp $473 +1.0pp $454

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
$17,475
Closing costs
$2,097
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8612 Halls Ferry Rd Saint Louis, MO 1.0–2.0 1.0 625 $775 $1.24 5d 2 0.61mi
8530 Lowell St Saint Louis, MO 2.0 1.0 918 $1,100 $1.20 44d 1 0.69mi
8548 Drury Ln Saint Louis, MO 3.0 2.0 1107 $1,420 $1.28 44d 1 0.98mi
605 Fremont Ave Saint Louis, MO 2.0 1.0 750 $995 $1.33 44d 1 1.02mi
5931 Emma Ave Saint Louis, MO 2.0 1.0 880 $1,200 $1.36 44d 1 1.30mi
5932 Floy Ave Saint Louis, MO 3.0 1.0 1080 $1,373 $1.27 21d 1 1.34mi
5955 Floy Ave Saint Louis, MO 2.0 1.0 1032 $1,050 $1.02 4d 1 1.35mi
960 Raford Ct St. Louis, MO 2.0 1.0 750 $950 $1.27 24d 1 1.37mi
5756 Floy Ave Saint Louis, MO 2.0 1.0 1080 $995 $0.92 44d 1 1.40mi
5574 Era Ave Saint Louis, MO 3.0 1.0 850 $1,400 $1.65 13d 1 1.42mi
5741 Floy Ave Saint Louis, MO 2.0 1.0 1000 $1,100 $1.10 24d 1 1.44mi
2056 Coleridge Dr Saint Louis, MO 3.0 1.0 949 $1,195 $1.26 24d 1 1.45mi
5721 Floy Ave Saint Louis, MO 2.0 1.0 1032 $1,120 $1.09 24d 1 1.45mi
5546 Floy Ave Saint Louis, MO 2.0 2.0 850 $1,273 $1.50 21d 1 1.49mi

Listing history 23 events

  1. 2026-06-21
    days on market $69,900 Active 72 DOM
  2. 2026-06-19
    price $69,900 Active 69 DOM
  3. 2026-06-18
    days on market $72,000 Active 69 DOM
  4. 2026-06-17
    days on market $72,000 Active 68 DOM
  5. 2026-06-16
    days on market $72,000 Active 67 DOM
  6. 2026-06-15
    days on market $72,000 Active 66 DOM
  7. 2026-06-13
    days on market $72,000 Active 64 DOM
  8. 2026-06-09
    days on market $72,000 Active 60 DOM
  9. 2026-06-08
    days on market $72,000 Active 59 DOM
  10. 2026-06-08
    days on market $72,000 Active 58 DOM
  11. 2026-06-05
    pricedays on market $72,000 Active 55 DOM
  12. 2026-06-03
    days on market $75,000 Active 54 DOM
  13. 2026-06-02
    days on market $75,000 Active 53 DOM
  14. 2026-06-01
    days on market $75,000 Active 52 DOM
  15. 2026-05-31
    days on market $75,000 Active 51 DOM
  16. 2026-04-29
    status Active 793-char remark
    Show marketing remark (793 chars)

    Buyer financing fell through - You have a second chance! This beautifully maintained home is truly move-in ready, offering peace of mind with updated systems and a newer roof. The functional kitchen provides a practical and welcoming space for everyday living, while the spacious finished basement adds incredible versatility—perfect for a family room, home office, gym, or all three. Enjoy the abundance of extra living space downstairs, giving you room to spread out and make it your own. Step outside to a nice, flat backyard—ideal for entertaining, play, or relaxation—complete with a rear deck that’s perfect for morning coffee or evening gatherings. A well-cared-for home with space, comfort, and flexibility—ready for its next owner to enjoy. Agent Owned.

  17. 2026-04-21
    status Pending 793-char remark
    Show marketing remark (793 chars)

    Buyer financing fell through - You have a second chance! This beautifully maintained home is truly move-in ready, offering peace of mind with updated systems and a newer roof. The functional kitchen provides a practical and welcoming space for everyday living, while the spacious finished basement adds incredible versatility—perfect for a family room, home office, gym, or all three. Enjoy the abundance of extra living space downstairs, giving you room to spread out and make it your own. Step outside to a nice, flat backyard—ideal for entertaining, play, or relaxation—complete with a rear deck that’s perfect for morning coffee or evening gatherings. A well-cared-for home with space, comfort, and flexibility—ready for its next owner to enjoy. Agent Owned.

  18. 2026-04-03
    listed $84,000 Active 793-char remark
    Show marketing remark (793 chars)

    Buyer financing fell through - You have a second chance! This beautifully maintained home is truly move-in ready, offering peace of mind with updated systems and a newer roof. The functional kitchen provides a practical and welcoming space for everyday living, while the spacious finished basement adds incredible versatility—perfect for a family room, home office, gym, or all three. Enjoy the abundance of extra living space downstairs, giving you room to spread out and make it your own. Step outside to a nice, flat backyard—ideal for entertaining, play, or relaxation—complete with a rear deck that’s perfect for morning coffee or evening gatherings. A well-cared-for home with space, comfort, and flexibility—ready for its next owner to enjoy. Agent Owned.

  19. 2026-04-02
    historical $84,000 793-char remark
    Show marketing remark (793 chars)

    Buyer financing fell through - You have a second chance! This beautifully maintained home is truly move-in ready, offering peace of mind with updated systems and a newer roof. The functional kitchen provides a practical and welcoming space for everyday living, while the spacious finished basement adds incredible versatility—perfect for a family room, home office, gym, or all three. Enjoy the abundance of extra living space downstairs, giving you room to spread out and make it your own. Step outside to a nice, flat backyard—ideal for entertaining, play, or relaxation—complete with a rear deck that’s perfect for morning coffee or evening gatherings. A well-cared-for home with space, comfort, and flexibility—ready for its next owner to enjoy. Agent Owned.

  20. 1997-10-29
    soldstatus
  21. 1997-10-29
    soldstatus
  22. 1993-04-21
    soldstatus
  23. 1993-03-15
    soldstatus $22,000

ⓘ 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
$251 · $21/mo
Projected year-2 tax
$678 · $57/mo
Expected delta
+$427/yr (+$36/mo · 169.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (shaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥107°F today · 22 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
$13,784
− Mortgage interest
−$3,915
− Property taxes
−$251
− Insurance
−$350
− Repairs & maintenance
−$1,103
− Management
−$1,103
− Depreciation
−$2,033
Taxable income
$5,029
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,207
After-tax cash flow
$4,683/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)
8,173
Household income
$41,182
Rent vs Own
42.0% rent · 58.0% own
Severe rent burden
418.0

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 (92%)
Race & ethnicity
Black 92% White 5% Two or more races 2%
Foreign-born
0%
Languages at home
99% English-only · Spanish 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
▼ -38.51%
Current HPI
84.224
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

+281.8% since first listed
8 events — show timeline
  • 2026-04-29 Relisted MARIS as Distributed by MLS Grid
  • 2026-04-21 Pending MARIS as Distributed by MLS Grid
  • 2026-04-03 Listed $84,000 MARIS as Distributed by MLS Grid
  • 2026-04-02 Coming Soon $84,000 MARIS as Distributed by MLS Grid
  • 1997-10-29 Sold (Public Records) Public Records
  • 1997-10-29 Sold (Public Records) Public Records
  • 1993-04-21 Sold (Public Records) Public Records
  • 1993-03-15 Sold (Public Records) $22,000 Public Records

Property tax history

-1.4%/yr

Latest (2024): $251 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…