5216 Hamilton Ave · Jennings, MO
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,054 – $1,958
Heat risk 5/10 · Moderate
- Hot days now (above 107°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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 +7.5/15.0
- Appreciation +6.9/10.0
- 1% rule +5.0/10.0
- DSCR +5.0/10.0
- Rent growth +3.7/5.0
- Livability +3.4/5.0
- Condition / age +2.5/5.0
- Schools +1.1/10.0
$25,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Don't miss this charming ranch-style home featuring 2 bedrooms, full basement, and a nicely sized yard, plenty of space to spread out inside and out. Ideally situated near major thoroughfares with easy access to shopping and everyday amenities. Ready for your personal finishing touches, this property offers solid potential at a great value.
Key facts
- Nicely sized yard
- Ranch style home
- Full basement
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/1.0-bath other listed at $25k.
Deal economics
- At list price, monthly cash flow is $657 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($1k rent vs $25k).
- Recommended offer: $24k (6.0% below list) — sets the bar for market timing.
- Cap rate 37.8% vs local median 12.2% in Jennings — 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 67/100 on livability (#208 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, commute A-, housing A-; Watch: schools D-, crime F, amenities F.
- Jennings (suburban): math 8% / reading 20% proficiency, ranked #315 of 324 in MO (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 86% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising fast (+5.0%/yr); 376 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 31% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- In year one you build about $1k of equity ($173 loan paydown + $948 appreciation (3.8% local appreciation)).
- At projected returns (3.8% appreciation + 5.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.
Negotiation context
- It's been on market 73 days — a 6% lower offer ($24k) is reasonable based on typical stale-listing flexibility.
Risks & watch-outs
- Watch-outs: built in 1937 — 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.
Questions for the listing agent
- It's been on market 73 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- 4.20% ✓
- Cap rate
- 37.81%
- Cash-on-cash
- 112.58%
- DSCR
- 6.01
- GRM
- 2.0
CMA / ARV
- ARV (median comp)
- $54,073
- List price
- $25,000
- Delta
- -53.77%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
3.79% appreciation · 4.97% rent growth · sell at horizon
- IRR
- —
- Equity multiple
- 7.86×
- Total profit
- $48,035
- Equity at exit
- $12,370
- IRR
- —
- Equity multiple
- 17.36×
- Total profit
- $114,501
- Equity at exit
- $19,992
Cash invested: $7,000 (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
ZIP-level market 63136
- Home prices YoY
- 0.9%
- Rents YoY
- 5.0%
- Active inventory
- 376
- Price-to-rent
- 2.0×
Monthly cashflow live
- Estimated rent
- $1,050 high interval (Pro) →
- Mortgage (P&I)
- −$131
- Tax est. 1.5%
- −$31 /mo · $375/yr
- Insurance
- −$10
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$220
- Net cashflow
- $657
Break-even live
Sensitivity live
| Price | -10% $674 | -5% $665 | +0% $657 | +5% $648 | +10% $639 |
|---|---|---|---|---|---|
| Rent | -10% $574 | -5% $615 | +0% $657 | +5% $698 | +10% $740 |
| Rate | -1.0pp $669 | -0.5pp $663 | base $657 | +0.5pp $650 | +1.0pp $644 |
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
- $6,250
- Closing costs
- $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.
Rent comps 9 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 7024 Idlewild Ave Saint Louis, MO | 2.0 | 1.0 | 588 | $995 | $1.69 | 44d | 1 | 0.43mi |
| 5635 Hodiamont Ave Saint Louis, MO | 2.0 | 1.0 | 580 | $899 | $1.55 | 21d | 1 | 0.66mi |
| 4719 Plover Ave Saint Louis, MO | 2.0 | 1.0 | 744 | $995 | $1.34 | 5d | 1 | 0.77mi |
| 7142 Lamont Dr Saint Louis, MO | 2.0 | 1.0 | 750 | $1,100 | $1.47 | 18d | 1 | 0.95mi |
| 4935 Alcott Ave Saint Louis, MO | 3.0 | 1.0 | 680 | $705 | $1.04 | 17d | 1 | 1.09mi |
| 8344 Eton Pl Saint Louis, MO | 2.0 | 1.0 | 750 | $895 | $1.19 | 5d | 1 | 1.18mi |
| 8347 Eton Pl Saint Louis, MO | 2.0 | 1.0 | 750 | $1,075 | $1.43 | 44d | 1 | 1.19mi |
| 5600 Gatesworth Ave Saint Louis, MO | 2.0 | 1.0 | 672 | $1,095 | $1.63 | 5d | 1 | 1.27mi |
| 7516 Chandler Ave Saint Louis, MO | 1.0 | 1.0 | 728 | $1,000 | $1.37 | 44d | 1 | 1.42mi |
Listing history 20 events
-
2026-06-21days on market $25,000 Active 73 DOM
-
2026-06-18days on market $25,000 Active 70 DOM
-
2026-06-17days on market $25,000 Active 69 DOM
-
2026-06-16days on market $25,000 Active 68 DOM
-
2026-06-15pricedays on market $25,000 Active 67 DOM
-
2026-06-13days on market $30,000 Active 65 DOM
-
2026-06-09days on market $30,000 Active 61 DOM
-
2026-06-08days on market $30,000 Active 60 DOM
-
2026-06-07days on market $30,000 Active 59 DOM
-
2026-06-03days on market $30,000 Active 55 DOM
-
2026-06-02days on market $30,000 Active 54 DOM
-
2026-06-01days on market $30,000 Active 53 DOM
-
2026-05-31days on market $30,000 Active 52 DOM
-
2026-05-11price $30,000 342-char remark
Show marketing remark (342 chars)
Don't miss this charming ranch-style home featuring 2 bedrooms, full basement, and a nicely sized yard, plenty of space to spread out inside and out. Ideally situated near major thoroughfares with easy access to shopping and everyday amenities. Ready for your personal finishing touches, this property offers solid potential at a great value.
-
2026-04-09$35,000 Active 342-char remark
Show marketing remark (342 chars)
Don't miss this charming ranch-style home featuring 2 bedrooms, full basement, and a nicely sized yard, plenty of space to spread out inside and out. Ideally situated near major thoroughfares with easy access to shopping and everyday amenities. Ready for your personal finishing touches, this property offers solid potential at a great value.
-
1996-06-18soldstatus
-
1996-06-18soldstatus
-
1996-06-18soldstatus
-
1996-06-18soldstatus
-
1991-09-19soldstatus
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
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 4 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
- $12,599
- − Mortgage interest
- −$1,400
- − Property taxes
- −$375
- − Insurance
- −$125
- − Repairs & maintenance
- −$1,008
- − Management
- −$1,008
- − Depreciation
- −$727
- Taxable income
- $7,956
- Est. tax owed @ 24.0%
- −$1,909
- After-tax cash flow
- $5,971/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
- Jennings
- NCES district ID
- 2916290
- Math proficiency
- 8% ▼ -16.00%
- Reading proficiency
- 20% ▼ -4.00%
- Median HH income
- $30,595
- Composite
- 11.04/100
- National rank
- #9739
- State rank
- #315 of 324 in MO
Livability — Jennings
- Score
- 67/100
- State rank
- #208
- US rank
- #10499
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Jennings, MO
- County
- Saint Louis County · 888,823 people
- Metro
- St. Louis, MO-IL
- Population (ZIP)
- 40,929
- Household income
- $41,154
- Rent vs Own
- Severe rent burden
- 3085.0
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 (90%)
- Race & ethnicity
- Black 90% White 5% Two or more races 3%
- Foreign-born
- 1% · Canada
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
- ▲ 3.79%
- Current HPI
- 420.28
- Rent YoY
- ▲ 4.97%
- 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 |
|---|---|---|
| Healthcare | 1 | $163B |
|
||
| Insurance | 1 | $21B |
|
||
| Industrial Technology | 1 | $17B |
|
||
| Retail | 1 | $16B |
|
||
| Industrial Distribution | 1 | $10B |
|
||
| Utilities | 1 | $9B |
|
||
Price history
-14.3% since first listed7 events — show timeline
- 2026-05-11 Price Changed $30,000 MARIS as Distributed by MLS Grid
- 2026-04-09 Listed $35,000 MARIS as Distributed by MLS Grid
- 1996-06-18 Sold (Public Records) — Public Records
- 1996-06-18 Sold (Public Records) — Public Records
- 1996-06-18 Sold (Public Records) — Public Records
- 1996-06-18 Sold (Public Records) — Public Records
- 1991-09-19 Sold (Public Records) — Public Records
Property tax history
-12.3%/yrLatest (2022): $10 · +1.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…