CashFlowRE
Sign in Sign up
4930 Wise Ave Fourplex
B- Composite 67.71
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 +7.5/15.0
  • Rent growth +4.1/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$625,000

4930 Wise Ave · St. Louis, MO 63110
16 bd · 4.0 ba · 3,300 sqft · MultiFamily public records · 3 Days on market
Built 1914 5,479 sqft lot

🖨 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 MLS

Just look at this wonderful investment opportunity that you have right here! A 4 family that you could purchase and make a steady income with. 3 of the 4 tenants are long term tenants. This unit has a newer roof and new parking pads. Its also close to good schools, wonderful educational museums and of course its close to major highways. Location is a must! Please call the office to show, it is occupied and and we don't want the tenants disturbed.

Key facts

  • Custom cabinetry
  • Four separate units
  • Recently rehabbed

Tags

RECENTLY REHABBEDFOUR SEPARATE UNITSHIGH END FINISHESGRANITE COUNTERTOPSCUSTOM CABINETRYSTAINLESS STEEL APPLIANCES

Property features AI

Finance

  • Other: Above-grade finished area reported as 3,300 (source: Assessor); Lot size approximately 0.1258 acres
  • Financial info: Gross annual income reported at $72,000; Lease considered; Seller may consider concessions
  • HOA & community: Community contains 4 units

Exterior

  • Utilities: Water/sewer/power: not specified
  • Home design: Quadruplex; Single building containing 4 units; Facing direction: not specified; Entry level: not specified
  • Construction: Brick construction; Flat rubber roof; Built year source: Assessor
  • Exterior features: Private ownership; Residential income property (2–4 units); Neighborhood: Kings Oak; Cross street: Kingshighway

Interior

  • Bedrooms: Four 1-bedroom units (total 4 units)
  • Bathrooms: Each unit includes 1 bathroom
  • Heating & cooling: Central air conditioning
  • Interior features: Basement with 8+ ft poured concrete

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 4 × 4-bed/4.0-bath units multifamily listed at $625k.

Deal economics

  • At list price, monthly cash flow is $6k ($68k/yr) — positive. Per door: $1k/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($12k rent vs $625k).
  • Cap rate 17.2% 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.
  • Zoned schools: Mason Elem. (math 22% / reading 37%, grade F, #813 of 1,115 statewide, top 75%, 389 students, 99% 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 (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.2%/yr); 101 active listings in the ZIP; solid renter incomes; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).
  • At $12,002/mo this rent would consume 176% of the median local household income ($82k/yr) (locally 921% 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 $4k of loan paydown is wiped out by about $19k 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 + 6.2% rent growth), your $175k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 8y ago; this cycle's ask has dropped $125k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $222k; list at $625k implies a 181% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1914 — 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 $625,000

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 1914 — 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
1.92%
Cap rate
17.19%
Cash-on-cash
38.94%
DSCR
2.73
GRM
4.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.24% rent growth · sell at horizon

5-year hold
IRR
38.6%
Equity multiple
2.72×
Total profit
$300,622
Equity at exit
$93,190
10-year hold
IRR
46.5%
Equity multiple
6.17×
Total profit
$904,078
Equity at exit
$54,039

Cash invested: $175,000 (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 63110

Rents YoY
6.2%
Active inventory
101
Price-to-rent
17.4×

Monthly cashflow live

Estimated rent
$12,002 high interval (Pro) →
Mortgage (P&I)
$3,278
Tax from tax record
$266 /mo · $3,186/yr
Insurance
$260
HOA
$0
Vacancy / Maint / Mgmt
$2,520
Net cashflow
$5,678

Break-even live

Break-even rent $4,815
Max offer price $625,000
Occupancy floor 48%

Sensitivity live

Price -10% $6,032 -5% $5,855 +0% $5,678 +5% $5,501 +10% $5,324
Rent -10% $4,730 -5% $5,204 +0% $5,678 +5% $6,152 +10% $6,626
Rate -1.0pp $5,993 -0.5pp $5,837 base $5,678 +0.5pp $5,516 +1.0pp $5,351

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

UnitsBedsBathsEst. rent
Total (4 units) $12,002

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
$156,250
Closing costs
$18,750
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 3 events

  1. 2026-06-21
    statusdays on market $625,000 Active 3 DOM
  2. 2026-06-19
    remarks 699-char remark
  3. 2026-06-19
    listed $625,000 Coming Soon 1 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
$3,186 · $266/mo
Projected year-2 tax
$6,062 · $505/mo
Expected delta
+$2,876/yr (+$240/mo · 90.3%)

ⓘ 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 ≥108°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
$144,024
− Mortgage interest
−$35,010
− Property taxes
−$3,186
− Insurance
−$3,125
− Repairs & maintenance
−$11,522
− Management
−$11,522
− Depreciation
−$18,182
Taxable income
$61,477
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$14,755
After-tax cash flow
$53,382/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)
17,645
Household income
$81,655
Rent vs Own
56.4% rent · 43.6% own
Severe rent burden
921.0

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
Majority White (65%)
Race & ethnicity
White 65% Black 19% Two or more races 9% Hispanic / Latino 8% Asian 4%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Lithuanian 5% Slovak 3% Italian 3%
Foreign-born
6% · Canada, China, South Korea
Languages at home
91% English-only · Spanish 3% French/Haitian/Cajun 1% Other Asian/Pacific 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
▼ -206.93%
Current HPI
342.2466
Rent YoY
▲ 6.24%
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

+1342.8% since first listed
20 events — show timeline
  • 2026-06-18 Coming Soon $625,000 MARIS as Distributed by MLS Grid
  • 2025-10-10 Listed $749,995 MARIS as Distributed by MLS Grid
  • 2025-10-09 Coming Soon MARIS as Distributed by MLS Grid
  • 2025-10-09 Listed $749,995 MARIS as Distributed by MLS Grid
  • 2019-04-23 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2019-02-20 Pending MARIS as Distributed by MLS Grid
  • 2019-01-09 Price Changed $239,000 MARIS as Distributed by MLS Grid
  • 2018-11-13 Price Changed $249,000 MARIS as Distributed by MLS Grid
  • 2018-10-12 Price Changed $259,000 MARIS as Distributed by MLS Grid
  • 2018-09-28 Price Changed $269,000 MARIS as Distributed by MLS Grid
  • 2018-08-31 Price Changed $274,900 MARIS as Distributed by MLS Grid
  • 2018-08-17 Listed $289,000 MARIS as Distributed by MLS Grid
  • 2017-04-06 Price Changed $219,000 MARIS as Distributed by MLS Grid
  • 2017-03-18 Price Changed $234,900 MARIS as Distributed by MLS Grid
  • 2007-01-16 Sold (Public Records) $222,500 Public Records
  • 2005-06-08 Sold (Public Records) $125,000 Public Records
  • 1998-11-20 Sold (Public Records) $20,600 Public Records
  • 1997-04-22 Sold (Public Records) $46,550 Public Records
  • 1991-06-06 Sold (Public Records) $35,000 Public Records
  • 1990-09-01 Sold (Public Records) $43,319 Public Records

Property tax history

+10.9%/yr

Latest (2023): $3,186 · +111.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…