CashFlowRE
Sign in Sign up
700 Westwood Dr
D Composite 41.37
Why this score? — see what drove the D 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 +11.4/30.0
  • ARV discount +11.4/15.0
  • Schools +3.4/10.0
  • DSCR +3.3/10.0
  • Livability +2.9/5.0
  • 1% rule +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +1.3/10.0

$162,500

700 Westwood Dr · Park Hills, MO 63601
3 bd · 2.0 ba · 1,554 sqft · Other public records · 65 Days on market
Built 1966 0.34 ac lot $105/sqft · 9% below area Est $178k · 9% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A delightful ranch-style home with 4 bedrooms and 2 bathrooms, offering a comfortable and functional layout. The large, open yard provides plenty of space for relaxing or entertaining, all set within a quiet, peaceful neighborhood. This inviting property combines space and comfort, making it a wonderful place to call home—schedule your showing today!

Key facts

  • 0.34 acre lot
  • Garage
  • Built 1966

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/2.0-bath other listed at $162k.

Deal economics

  • At list price, monthly cash flow is $-56 ($-667/yr) — negative.
  • To cash-flow at today's rent, offer at most $153k (6.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $123k (24.1% below list).
  • Recommended offer: $123k (24.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 58/100 on livability (#585 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+, crime B; Watch: schools D, amenities F, commute F.
  • Central R-III (town): math 36% / reading 45% proficiency, ranked #150 of 324 in MO (top 46%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 73 active listings in the ZIP; 134 units permitted in St. Francois County in 2024 (32 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $10k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $123,401 (24.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.76%
Cap rate
5.88%
Cash-on-cash
-1.47%
DSCR
0.93
GRM
11.0

CMA / ARV

ARV (median comp)
$177,853
List price
$162,500
Delta
-8.63%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-18.7%
Equity multiple
0.34×
Total profit
$-29,908
Equity at exit
$24,229
10-year hold
IRR
-11.3%
Equity multiple
0.32×
Total profit
$-30,755
Equity at exit
$14,050

Cash invested: $45,500 (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 63601

Home prices YoY
-2.6%
Active inventory
73
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$1,234 medium interval (Pro) →
Mortgage (P&I)
$852
Tax from tax record
$111 /mo · $1,326/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$259
Net cashflow
$-56

Break-even live

Break-even rent $1,304
Max offer price $152,687
Occupancy floor 100%

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
$40,625
Closing costs
$4,875
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 24 events

  1. 2026-06-18
    days on market $162,500 Active 65 DOM
  2. 2026-06-17
    days on market $162,500 Active 64 DOM
  3. 2026-06-17
    price $162,500 Active 63 DOM
  4. 2026-06-16
    days on market $172,500 Active 63 DOM
  5. 2026-06-15
    days on market $172,500 Active 62 DOM
  6. 2026-06-13
    days on market $172,500 Active 60 DOM
  7. 2026-06-12
    days on market $172,500 Active 59 DOM
  8. 2026-06-09
    days on market $172,500 Active 56 DOM
  9. 2026-06-08
    days on market $172,500 Active 55 DOM
  10. 2026-06-07
    days on market $172,500 Active 54 DOM
  11. 2026-06-05
    days on market $172,500 Active 52 DOM
  12. 2026-06-04
    days on market $172,500 Active 50 DOM
  13. 2026-06-02
    days on market $172,500 Active 49 DOM
  14. 2026-06-01
    days on market $172,500 Active 48 DOM
  15. 2026-05-31
    days on market $172,500 Active 47 DOM
  16. 2026-04-14
    listed $172,500 Active 358-char remark
    Show marketing remark (358 chars)

    A delightful ranch-style home with 4 bedrooms and 2 bathrooms, offering a comfortable and functional layout. The large, open yard provides plenty of space for relaxing or entertaining, all set within a quiet, peaceful neighborhood. This inviting property combines space and comfort, making it a wonderful place to call home—schedule your showing today!

  17. 2021-05-13
    status Pending 16-char remark
    Show marketing remark (16 chars)

    ONE TIME SHOWING

  18. 2021-05-13
    listed $229,600 Active 16-char remark
    Show marketing remark (16 chars)

    ONE TIME SHOWING

  19. 2021-05-10
    soldstatus
  20. 2021-05-06
    soldstatus Closed 16-char remark
    Show marketing remark (16 chars)

    ONE TIME SHOWING

  21. 2019-08-16
    soldstatus Closed
  22. 2019-07-09
    historical Active Under Contract
  23. 2019-07-02
    listed $74,500 Active
  24. 2000-11-16
    soldstatus

ⓘ 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
$1,326 · $111/mo
Projected year-2 tax
$1,576 · $131/mo
Expected delta
+$250/yr (+$21/mo · 18.8%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥104°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$14,808
− Mortgage interest
−$9,103
− Property taxes
−$1,326
− Insurance
−$812
− Repairs & maintenance
−$1,185
− Management
−$1,185
− Depreciation
−$4,727
Taxable loss
−$3,530
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$847
After-tax cash flow
$181/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
Central R-III
NCES district ID
2929170
Math proficiency
36% ▼ -6.00%
Reading proficiency
45% ▼ -4.00%
Median HH income
$36,745
Composite
33.61/100
National rank
#5410
State rank
#150 of 324 in MO

Livability — Park Hills

Score
58/100
State rank
#585
US rank
#20779

Category grades

Amenities F Commute F Cost of living A+ Crime B Employment F Housing A+ Health & safety F User ratings C-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Park Hills, MO
Population (ZIP)
16,434

Population outlook (St. Francois County) Hauer SSP2

Today (2025)
68,683 people
By 2030
69,574 · +1.3%
By 2040
70,665 · +2.9%
By 2050
70,708 · +2.9%
By 2075
67,917 · -1.1%
By 2100
56,563 · -17.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (92%)
Race & ethnicity
White 92% Two or more races 6% Hispanic / Latino 3%
Common ancestry
Lithuanian 2% Italian 2% Romanian 2%
Foreign-born
0%

Political lean MEDSL · St. Francois

2024 margin
Solid R (+51.4) · D 23.8% · R 75.2%
2008→2024 swing
-46.8pp toward R · 2008: -4.6pp · 2024: -51.4pp
All cycles
2024: R+51.4 2020: R+48.1 2016: R+45.4 2012: R+19.5 2008: R+4.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -7.30%
Current HPI
278.5365
Rent YoY
Metro
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+131.5% since first listed
9 events — show timeline
  • 2026-04-14 Listed $172,500 MARIS as Distributed by MLS Grid
  • 2021-05-13 Pending MARIS as Distributed by MLS Grid
  • 2021-05-13 Listed $229,600 MARIS as Distributed by MLS Grid
  • 2021-05-10 Sold (Public Records) Public Records
  • 2021-05-06 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2019-08-16 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2019-07-09 Contingent MARIS as Distributed by MLS Grid
  • 2019-07-02 Listed $74,500 MARIS as Distributed by MLS Grid
  • 2000-11-16 Sold (Public Records) Public Records

Property tax history

+2.1%/yr

Latest (2025): $1,326 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…