CashFlowRE
Sign in Sign up
9466 Adler Ave
B Composite 72.17
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
  • ARV discount +13.2/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Rent growth +4.1/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +0.4/10.0
  • Appreciation +0.0/10.0

$89,900

9466 Adler Ave · Bellefontaine Neighbors, MO 63137
2 bd · 1.0 ba · 1,046 sqft · SingleFamily public records · 38 Days on market
Built 1954 6,464 sqft lot $86/sqft · 13% below area Est $103k · 13% under

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

Listing remarks

Charming brick ranch with 2 bedroom, one bath in the established St Cyr Hills community. This 1,046 sq. ft. home features a functional single-level floor plan with an attached garage and a full basement for ample storage or future expansion. Situated on a level lot in the Bellefontaine Neighbors area, this property offers a solid opportunity for an owner-occupant or investor looking for a low-maintenance residence with easy access to I-270.

Key facts

  • Attached garage
  • Level lot
  • Full basement

Tags

BRICK RANCHSINGLE-LEVEL FLOOR PLANATTACHED GARAGEFULL BASEMENTLEVEL LOT

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; Electric: Other
  • Home design: Single family residence; One level
  • Construction: Brick veneer exterior; Composition roof; Slab foundation
  • Exterior features: Level lot

Interior

  • Kitchen: Microwave; Free-standing gas range; Refrigerator
  • Bedrooms: 2 bedrooms (both on the main level)
  • Flooring: Tile; Wood
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Central air; Other heating
  • Interior features: Partially finished basement; Microwave; Free-standing gas range; Refrigerator

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 2-bed/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $350 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 58/100 on livability (#592 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: employment D+, crime F, amenities F.
  • Riverview Gardens (suburban): math 2% / reading 9% proficiency, ranked #324 of 324 in MO (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 90% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Danforth Elem. (math 2% / reading 2%, grade F, #1,099 of 1,115 statewide, top 100%, 271 students, 99% FRL); Riverview Gardens Sr. High (math 2% / reading 18%, grade F, #501 of 521 statewide, top 97%, 1,331 students, 100% FRL).
  • Market conditions: Rents rising fast (+6.6%/yr); 203 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($43k/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 $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $25k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1954 — 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 $87,203 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.40%
Cap rate
10.97%
Cash-on-cash
16.69%
DSCR
1.74
GRM
6.0

CMA / ARV

ARV (median comp)
$103,045
List price
$89,900
Delta
-12.76%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9481 Adler Ave 0.07mi 3/1.0 (+1) 1,046 (0%) 3mo $89,900 $86 89
1147 Jolene Dr 0.07mi 3/2.0 (+1) 1,046 (0%) 1mo $149,000 $142 86
1220 Duenke Dr 0.56mi 2/1.0 984 (-6%) 3mo $89,900 $91 62
1110 Duenke Dr 0.54mi 2/1.0 984 (-6%) 5mo $74,900 $76 61
9426 Westchester Dr 0.66mi 2/1.0 982 (-6%) 1mo $68,900 $70 58
9240 Hathaway Dr 0.68mi 2/1.0 982 (-6%) 2mo $130,000 $132 57
9422 Westchester Dr 0.67mi 2/1.0 982 (-6%) 4mo $60,000 $61 55
1232 Forest Home Dr 0.63mi 3/1.0 (+1) 975 (-7%) 3mo $114,900 $118 52
9418 Pattonwood Dr 0.62mi 3/2.0 (+1) 982 (-6%) 3mo $134,450 $137 50
9468 Halls Ferry Rd 0.70mi 3/0.5 (+1) 975 (-7%) 2mo $67,500 $69 47
9279 Dell Ct 0.38mi 3/2.0 (+1) 1,195 (+14%) 4mo $150,000 $126 46
9435 Eastchester Dr 0.53mi 3/1.0 (+1) 1,195 (+14%) 2mo $55,500 $46 45

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 · 6.59% rent growth · sell at horizon

5-year hold
IRR
11.9%
Equity multiple
1.49×
Total profit
$12,458
Equity at exit
$13,404
10-year hold
IRR
23.6%
Equity multiple
3.40×
Total profit
$60,437
Equity at exit
$7,773

Cash invested: $25,172 (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 63137

Rents YoY
6.6%
Active inventory
203
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,255 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$132 /mo · $1,588/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$264
Net cashflow
$350

Break-even live

Break-even rent $812
Max offer price $89,900
Occupancy floor 67%

Sensitivity live

Price -10% $401 -5% $376 +0% $350 +5% $325 +10% $299
Rent -10% $251 -5% $301 +0% $350 +5% $400 +10% $449
Rate -1.0pp $395 -0.5pp $373 base $350 +0.5pp $327 +1.0pp $303

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
$22,475
Closing costs
$2,697
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1225 Newark Dr Saint Louis, MO 3.0 2.0 944 $1,400 $1.48 4d 1 0.41mi
956 Fontaine Pl Saint Louis, MO 2.0 2.0 1192 $1,400 $1.17 24d 1 0.50mi
960 Raford Ct St. Louis, MO 2.0 1.0 750 $950 $1.27 24d 1 0.60mi
9418 Pattonwood Dr Saint Louis, MO 2.0 2.0 982 $1,500 $1.53 24d 1 0.61mi
1130 Forest Home Dr Saint Louis, MO 3.0 1.0 1025 $1,275 $1.24 45d 1 0.63mi
849 River Trail Ct Apt 201 St. Louis, MO 1.0 1.0 700 $825 $1.18 45d 1 0.73mi
849 River Trail Ct #102 St. Louis, MO 1.0 1.0 700 $825 $1.18 24d 1 0.73mi
9517 West Ave Unit 1F St. Louis, MO 3.0 1.0 1300 $1,300 $1.00 45d 1 0.74mi
9723 Portage Dr Saint Louis, MO 3.0 1.0 1014 $1,450 $1.43 8d 1 0.79mi
9908 Norbridge Ln Saint Louis, MO 2.0 2.0 1240 $1,650 $1.33 20d 1 0.83mi
9744 Lanier Dr Saint Louis, MO 3.0 1.0 1014 $1,345 $1.33 45d 1 0.95mi
605 Fremont Ave Saint Louis, MO 2.0 1.0 750 $995 $1.33 45d 1 0.95mi
623 Ludlow Dr Saint Louis, MO 2.0 1.0 840 $1,199 $1.43 24d 1 1.01mi
1255 Bosworth Dr Saint Louis, MO 3.0 1.0 1071 $1,575 $1.47 11d 1 1.04mi
2056 Coleridge Dr Saint Louis, MO 3.0 1.0 949 $1,195 $1.26 24d 1 1.05mi
637 Karess Dr Saint Louis, MO 2.0 2.0 1190 $1,525 $1.28 13d 1 1.07mi
2152 Nemnich Rd Saint Louis, MO 2.0 1.5 1030 $1,100 $1.07 45d 1 1.14mi
9811 Lilac Dr Unit I St. Louis, MO 2.0 1.0 705 $799 $1.13 45d 1 1.15mi
2321 Noll Dr Saint Louis, MO 3.0 1.0 975 $1,320 $1.35 24d 1 1.18mi
8530 Lowell St Saint Louis, MO 2.0 1.0 918 $1,100 $1.20 45d 1 1.23mi
460 Bluff Dr Saint Louis, MO 3.0 1.0 1002 $1,300 $1.30 45d 1 1.23mi
9924 Gloucester Dr Saint Louis, MO 3.0 2.0 992 $1,565 $1.58 11d 1 1.23mi
8828 Riverview Blvd Apt 2S St. Louis, MO 1.0 1.0 816 $850 $1.04 45d 1 1.24mi
435 Adrian Dr Saint Louis, MO 3.0 1.0 1100 $950 $0.86 21d 1 1.26mi
2326 Chambers Rd Saint Louis, MO 2.0 1.0 1056 $1,050 $0.99 24d 1 1.28mi
9943 Lilac Dr Saint Louis, MO 2.0 1.0 1086 $1,000 $0.92 45d 1 1.29mi
10200 Tappan Dr Saint Louis, MO 3.0 1.0 912 $1,450 $1.59 17d 1 1.31mi
9640 Diamond Dr Saint Louis, MO 1.0–2.0 1.0 625 $800 $1.28 16d 3 1.35mi
1520 Attica Dr Saint Louis, MO 2.0 1.0 1062 $1,200 $1.13 24d 1 1.37mi
2257 Chambers Rd Saint Louis, MO 3.0 1.0 1200 $1,400 $1.17 24d 1 1.37mi
10113 Duke Dr Saint Louis, MO 3.0 1.0 770 $1,325 $1.72 45d 1 1.38mi
10139 Royal Dr Saint Louis, MO 2.0 1.0 1016 $900 $0.89 45d 1 1.40mi
371 Adrian Dr Saint Louis, MO 2.0 1.0 1337 $1,200 $0.90 45d 1 1.40mi
8817 Shady Grove Ave Saint Louis, MO 2.0 1.0 1085 $1,075 $0.99 24d 1 1.42mi
10066 Dorothy Ave Saint Louis, MO 2.0 1.0 916 $1,225 $1.34 23d 1 1.43mi
9746 Diamond Dr Saint Louis, MO 3.0 2.0 910 $1,275 $1.40 45d 1 1.43mi
7 Lamar Dr Saint Louis, MO 3.0 1.0 894 $1,200 $1.34 19d 1 1.44mi
10112 Count Dr Saint Louis, MO 2.0 1.0 792 $1,000 $1.26 8d 1 1.46mi
10113 Count Dr Saint Louis, MO 2.0 1.0 882 $775 $0.88 45d 1 1.47mi
344 Midridge Dr Saint Louis, MO 2.0 1.0 810 $1,053 $1.30 45d 1 1.49mi

Listing history 19 events

  1. 2026-06-21
    days on market $89,900 Active 38 DOM
  2. 2026-06-18
    days on market $89,900 Active 35 DOM
  3. 2026-06-17
    days on market $89,900 Active 34 DOM
  4. 2026-06-16
    days on market $89,900 Active 33 DOM
  5. 2026-06-15
    days on market $89,900 Active 32 DOM
  6. 2026-06-13
    days on market $89,900 Active 30 DOM
  7. 2026-06-13
    pricedays on market $89,900 Active 29 DOM
  8. 2026-06-09
    days on market $94,900 Active 26 DOM
  9. 2026-06-08
    days on market $94,900 Active 25 DOM
  10. 2026-06-07
    days on market $94,900 Active 24 DOM
  11. 2026-06-05
    days on market $94,900 Active 21 DOM
  12. 2026-06-03
    days on market $94,900 Active 20 DOM
  13. 2026-06-02
    days on market $94,900 Active 19 DOM
  14. 2026-06-01
    days on market $94,900 Active 18 DOM
  15. 2026-05-31
    days on market $94,900 Active 17 DOM
  16. 2026-05-14
    listed $94,900 Active 444-char remark
  17. 2022-10-04
    soldstatus $3,087,952
  18. 2013-07-16
    soldstatus $26,000
  19. 1999-01-28
    soldstatus $62,000

ⓘ 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
$1,588 · $132/mo
Projected year-2 tax
$1,588 · $132/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 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 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
$15,059
− Mortgage interest
−$5,036
− Property taxes
−$1,588
− Insurance
−$450
− Repairs & maintenance
−$1,205
− Management
−$1,205
− Depreciation
−$2,615
Taxable income
$2,960
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$711
After-tax cash flow
$3,491/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
Riverview Gardens
NCES district ID
2926670
Math proficiency
2% ▼ -6.00%
Reading proficiency
9% ▼ -6.00%
Median HH income
$32,759
Composite
4.22/100
National rank
#10058
State rank
#324 of 324 in MO

Livability — Bellefontaine Neighbors

Score
58/100
State rank
#592
US rank
#20944

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bellefontaine Neighbors, MO
County
Saint Louis County · 888,823 people
City population
19,690
Metro
St. Louis, MO-IL
Population (ZIP)
19,684
Household income
$43,422
Rent vs Own
52.2% rent · 47.8% own
Severe rent burden
1863.0

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 (82%)
Race & ethnicity
Black 82% White 13% Two or more races 3%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
1%

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
▼ -96.70%
Current HPI
130.6765
Rent YoY
▲ 6.59%
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

+45.0% since first listed
5 events — show timeline
  • 2026-06-11 Price Changed $89,900 MARIS as Distributed by MLS Grid
  • 2026-05-14 Listed $94,900 MARIS as Distributed by MLS Grid
  • 2022-10-04 Sold (Public Records) $3,087,952 Public Records
  • 2013-07-16 Sold (Public Records) $26,000 Public Records
  • 1999-01-28 Sold (Public Records) $62,000 Public Records

Property tax history

+6.5%/yr

Latest (2022): $1,588 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…