CashFlowRE
Sign in Sign up
8408 Chalons Ct
D- Composite 38.48
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 +16.3/30.0
  • DSCR +5.1/10.0
  • ARV discount +4.4/15.0
  • 1% rule +3.5/10.0
  • Rent growth +2.9/5.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$175,000

8408 Chalons Ct · Berkeley, MO 63134
4 bd · 1.0 ba · 1,722 sqft · SingleFamily public records · 17 Days on market
Built 1953 8,359 sqft lot Est $164k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This newly renovated brick ranch house is cozy and spacious with 4 bedrooms, 1 full bathroom. It is in a gorgeous and quiet neighborhood with a large backyard. Enter the front door and you are welcomed home by the living room. The beautiful porcelain tiles carry through the living room, hallway and kitchen. New luxury vinyl flooring flows throughout 3 bedrooms and family room. The bathroom and laundry room were remodeled with bright polished porcelain tiles. Enjoy the updated open kitchen with the new counter and newly painted closets. The other features include all new interior paint, all brand-new lights, a new water heater, zoned heating systems, new electricity panel. Expand your entertainment space outside to the patio overlooking the fenced, large backyard with a storage shed for all your lawn care tools. Centrally Located in Frostwood subdivision near N.Haley Road and Highway 170 and 270.

Key facts

  • 8,359 sq ft lot
  • Built 1953
  • Listed 16 days

Property features AI

Finance

  • Other: Private ownership; Living area approximately 1,722 (estimated)
  • Financial info: Seller may consider concessions; Lease not considered

Exterior

  • Parking: Driveway parking
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected
  • Home design: Single-family residence; One-story house; Updated / remodeled condition; Slab foundation
  • Construction: Brick veneer exterior; Shingle roof
  • Exterior features: Front porch; Patio; Back and front yard; Chain link and privacy fencing; Equipment shed / storage shed

Interior

  • Kitchen: Electric cooktop; Electric oven; Refrigerator; Garbage disposal; Eat-in layout open to living room
  • Bedrooms: Four main-level bedrooms (sizes include 11x9, 11x9, 11x8, 16x10). One bedroom counted by municipality does not have a closet
  • Flooring: Carpet; Ceramic tile
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heating (natural gas) with zoned system; Central air conditioning (electric)
  • Interior features: Open floorplan with kitchen/dining combo; Eat-in kitchen; Large living room open to dining and kitchen; Family room with wood-burning fireplace; Accessible central living area, common area, and entrance; 9 total rooms
  • Laundry & utility: Main-level laundry (9x8)

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-bed/1.0-bath single-family listed at $175k.

Deal economics

  • At list price, monthly cash flow is $97 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $148k (15.5% below list).
  • Recommended offer: $148k (15.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 10.1% in Berkeley — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

  • Location reads 54/100 on livability (#774 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: health & safety C-, crime F, amenities F.
  • Ferguson-Florissant R-II (suburban): math 7% / reading 20% proficiency, ranked #311 of 324 in MO (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Walnut Grove Elem. (342 students, 99% FRL); Mccluer High (math 0% / reading 17%, grade F, #511 of 521 statewide, top 98%, 1,181 students, 100% FRL) — zoned schools average 99% FRL vs 70% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 70 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($45k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($172k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask is 40% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $48k; list at $175k implies a 265% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $147,904 (15.5% below list)

Questions for the listing agent

  1. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.85%
Cap rate
6.96%
Cash-on-cash
2.37%
DSCR
1.11
GRM
9.9

CMA / ARV

ARV (on-the-fly)
$163,590
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8354 Latty Ave 0.29mi 4/2.0 1,758 (+2%) 5mo $189,900 $108 75
8613 Elwyn Dr 0.38mi 3/2.0 (-1) 1,660 (-4%) 8mo $144,900 $87 60
8408 Buckthorn Dr 0.43mi 4/2.0 1,648 (-4%) 10mo $89,900 $55 60
6701 Alder Ave 0.27mi 4/1.5 1,536 (-11%) 10mo $145,400 $95 59
7241 Berkridge Dr 0.60mi 3/1.5 (-1) 1,680 (-2%) 6mo $184,900 $110 56
47 Young Dr 0.73mi 3/1.0 (-1) 1,690 (-2%) 11mo $149,900 $89 49
225 Sadonia Ave 0.48mi 3/2.5 (-1) 1,496 (-13%) 4mo $105,000 $70 42
968 Buckeye Dr 0.64mi 3/2.0 (-1) 1,980 (+15%) 2mo $179,995 $91 34
8723 Nyflot Ave 0.71mi 3/2.0 (-1) 1,505 (-13%) 5mo $180,000 $120 32
902 Ford Dr 0.68mi 3/2.0 (-1) 1,514 (-12%) 9mo $189,900 $125 32
962 Buckeye Dr 0.66mi 3/1.5 (-1) 1,967 (+14%) 10mo $179,900 $91 30
37 Grether Ave 0.75mi 3/1.5 (-1) 1,484 (-14%) 12mo $159,900 $108 25

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 · 1.61% rent growth · sell at horizon

5-year hold
IRR
-14.0%
Equity multiple
0.50×
Total profit
$-24,303
Equity at exit
$26,093
10-year hold
IRR
-7.4%
Equity multiple
0.56×
Total profit
$-21,629
Equity at exit
$15,131

Cash invested: $49,000 (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 63134

Rents YoY
1.6%
Active inventory
70
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$1,479 high interval (Pro) →
Mortgage (P&I)
$918
Tax from tax record
$81 /mo · $974/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$311
Net cashflow
$97

Break-even live

Break-even rent $1,357
Max offer price $175,000
Occupancy floor 88%

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
$43,750
Closing costs
$5,250
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8412 Chalons Ct Saint Louis, MO 3.0 1.0 1380 $1,370 $0.99 23d 1 0.03mi
8330 Woodhurst Dr Saint Louis, MO 3.0 1.0 1120 $1,000 $0.89 7d 1 0.15mi
8418 Bayberry Dr Saint Louis, MO 3.0 2.0 1288 $1,350 $1.05 21d 1 0.23mi
8437 January Ave Saint Louis, MO 3.0 2.0 1288 $1,350 $1.05 43d 1 0.32mi
6698 Amora Ave Berkeley, MO 2.0–3.0 1.5 1625 $1,500 $0.92 43d 1 0.39mi
260 Sadonia Ave Saint Louis, MO 3.0 2.0 1088 $1,623 $1.49 20d 1 0.40mi
6452 Evergreen Blvd Saint Louis, MO 3.0 2.0 1288 $1,500 $1.16 23d 1 0.44mi
8439 Alder Ave Saint Louis, MO 3.0 1.5 1176 $1,425 $1.21 23d 1 0.45mi
6867 Thurston Ave Saint Louis, MO 3.0 2.0 1243 $1,580 $1.27 43d 1 0.54mi
153 Bascom Dr Saint Louis, MO 3.0 1.0 1076 $1,195 $1.11 19d 1 0.63mi
11 Anistasia Dr Saint Louis, MO 3.0 1.5 1120 $1,345 $1.20 23d 1 0.85mi
1131 N Florissant Rd Saint Louis, MO 3.0 1.0 1580 $1,390 $0.88 23d 1 0.92mi
1455 S New Florissant Rd Florissant, MO 4.0 1.0 1584 $1,721 $1.09 43d 1 1.03mi

Listing history 15 events

  1. 2026-06-18
    days on market $175,000 Active 17 DOM
  2. 2026-06-17
    days on market $175,000 Active 16 DOM
  3. 2026-06-16
    days on market $175,000 Active 15 DOM
  4. 2026-06-15
    days on market $175,000 Active 14 DOM
  5. 2026-06-13
    days on market $175,000 Active 12 DOM
  6. 2026-06-13
    pricedays on market $175,000 Active 11 DOM
  7. 2026-06-09
    days on market $200,000 Active 8 DOM
  8. 2026-06-08
    days on market $200,000 Active 7 DOM
  9. 2026-06-07
    days on market $200,000 Active 6 DOM
  10. 2026-06-05
    days on market $200,000 Active 3 DOM
  11. 2026-06-03
    days on market $200,000 Active 2 DOM
  12. 2026-06-02
    statusdays on market $200,000 Active 1 DOM
  13. 2026-06-01
    days on market $200,000 Coming Soon 3 DOM
  14. 2026-05-31
    remarks 695-char remark
  15. 2026-05-31
    listed $200,000 Coming Soon 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
$974 · $81/mo
Projected year-2 tax
$1,698 · $141/mo
Expected delta
+$724/yr (+$60/mo · 74.4%)

ⓘ 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 4/10 Moderate 7 d/yr ≥106°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 · 5 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
$17,748
− Mortgage interest
−$9,803
− Property taxes
−$974
− Insurance
−$875
− Repairs & maintenance
−$1,420
− Management
−$1,420
− Depreciation
−$5,091
Taxable loss
−$1,834
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$440
After-tax cash flow
$1,600/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
Ferguson-Florissant R-II
NCES district ID
2912010
Math proficiency
7% ▼ -9.00%
Reading proficiency
20% ▼ -6.00%
Median HH income
$44,610
Composite
11.96/100
National rank
#9666
State rank
#311 of 324 in MO

Livability — Berkeley

Score
54/100
State rank
#774
US rank
#23800

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Berkeley, MO
County
Saint Louis County · 888,823 people
City population
13,059
Metro
St. Louis, MO-IL
Population (ZIP)
13,059
Household income
$44,680
Rent vs Own
45.5% rent · 54.5% own
Severe rent burden
655.0

Population outlook (St. Louis County) Hauer SSP2

Today (2025)
1,025,227 people
By 2030
1,028,023 · +0.3%
By 2040
1,020,940 · -0.4%
By 2050
1,007,280 · -1.8%
By 2075
987,277 · -3.7%
By 2100
921,984 · -10.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Black (66%)
Race & ethnicity
Black 66% White 17% Hispanic / Latino 13% Two or more races 7%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Lithuanian 1%
Foreign-born
6% · Canada
Languages at home
86% English-only · Spanish 11%

Political lean MEDSL · St. Louis

2024 margin
Strong D (+23.4) · D 60.8% · R 37.4% · Other 1.7%
2008→2024 swing
+3.5pp toward D · 2008: 19.9pp · 2024: 23.4pp
All cycles
2024: D+23.4 2020: D+24.0 2016: D+16.2 2012: D+13.7 2008: D+19.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -164.02%
Current HPI
226.9524
Rent YoY
▲ 1.61%
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

+109.1% since first listed
14 events — show timeline
  • 2023-06-12 Sold (Public Records) Public Records
  • 2023-06-08 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2023-05-16 Pending MARIS as Distributed by MLS Grid
  • 2023-05-04 Price Changed $115,000 MARIS as Distributed by MLS Grid
  • 2023-04-25 Price Changed $119,000 MARIS as Distributed by MLS Grid
  • 2023-04-12 Listed $125,000 MARIS as Distributed by MLS Grid
  • 2022-06-28 Sold (Public Records) $48,000 Public Records
  • 2022-06-27 Pending MARIS as Distributed by MLS Grid
  • 2022-06-21 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2022-06-13 Contingent MARIS as Distributed by MLS Grid
  • 2022-06-03 Relisted MARIS as Distributed by MLS Grid
  • 2022-06-02 Contingent MARIS as Distributed by MLS Grid
  • 2022-05-28 Listed $55,000 MARIS as Distributed by MLS Grid
  • 1989-05-01 Sold (Public Records) Public Records

Property tax history

-0.9%/yr

Latest (2022): $974 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…