CashFlowRE
Sign in Sign up
9606 Lifford Ct
C- Composite 53.0
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 +18.7/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.9/10.0
  • DSCR +5.9/10.0
  • 1% rule +4.4/10.0
  • Rent growth +3.7/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +0.4/10.0

$130,000

9606 Lifford Ct · Ferguson, MO 63136
2 bd · 1.0 ba · 800 sqft · SingleFamily public records · 1 Days on market
Built 1963 7,021 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Introducing an impeccably renovated two-bedroom residence, designed to meet the highest standards of modern living. The gourmet kitchen showcases premium stainless steel appliances, custom cabinetry, ceramic tile flooring, and a sophisticated backsplash. New laminated wood flooring flows seamlessly throughout the home, complemented by cutting-edge lighting fixtures in every space. This property boasts a newly installed hot water tank, state-of-the-art air conditioning, a gas stove, ceiling fans, and a high-efficiency furnace. Plumbing systems have been upgraded with a new drain stack and PVC piping. Exterior features include a brand-new roof, gutters, and downspouts. Enjoy the spacious, fen

Key facts

  • Custom cabinetry
  • Gourmet kitchen
  • 7,021 sq ft lot

Tags

GOURMET KITCHENCUSTOM CABINETRYCERAMIC TILE FLOORINGNEW LAMINATED WOOD FLOORINGCUTTING-EDGE LIGHTING FIXTURESNEWLY INSTALLED HOT WATER TANK

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 $130k.

Deal economics

  • At list price, monthly cash flow is $129 ($2k/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 $122k (6.0% below list).
  • Recommended offer: $122k (6.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 58/100 on livability (#586 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: health & safety C-, 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: Gibson Elem. (math 0% / reading 7%, grade F, #1,097 of 1,115 statewide, top 98%, 429 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 (+5.0%/yr); 372 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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 36% 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 $6k of equity ($899 loan paydown + $5k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 5.0% rent growth), your $36k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$31k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $42k; list at $130k implies a 210% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $122,190 (6.0% below list)

Questions for the listing agent

  1. Built in 1963 — 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. 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 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
0.94%
Cap rate
7.49%
Cash-on-cash
4.27%
DSCR
1.19
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$62,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9606 Lifford Ct 0.00mi 2/1.0 800 (0%) 1mo $130,000 $163 100
9840 Green Valley Dr 0.40mi 2/1.0 816 (+2%) 2mo $83,000 $102 76
9828 Lorna Ln 0.46mi 2/1.0 792 (-1%) 2mo $65,000 $82 75
1829 Chambers Rd 0.47mi 2/1.0 816 (+2%) 1mo $34,900 $43 74
9604 Winkler Dr 0.21mi 2/1.0 720 (-10%) 2mo $39,000 $54 72
2042 Kappel Dr 0.52mi 2/1.0 828 (+4%) 1mo $49,900 $60 70
10020 Dellridge Ln 0.73mi 2/1.0 816 (+2%) 1mo $49,900 $61 61
10035 Clairmont Dr 0.58mi 2/1.0 735 (-8%) 1mo $74,900 $102 58
10038 Balboa Dr 0.55mi 3/1.0 (+1) 864 (+8%) 2mo $49,900 $58 54
324 Gage Dr 0.65mi 2/1.0 875 (+9%) 1mo $68,000 $78 53
1512 Kappel Dr 0.60mi 2/1.0 874 (+9%) 4mo $50,000 $57 53
9725 Medford Dr 0.31mi 3/1.0 (+1) 912 (+14%) 5mo $115,000 $126 53

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.79% appreciation · 4.97% rent growth · sell at horizon

5-year hold
IRR
14.5%
Equity multiple
1.88×
Total profit
$31,870
Equity at exit
$64,322
10-year hold
IRR
16.7%
Equity multiple
3.73×
Total profit
$99,205
Equity at exit
$103,956

Cash invested: $36,400 (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 63136

Home prices YoY
0.9%
Rents YoY
5.0%
Active inventory
372
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,222 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$100 /mo · $1,200/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$257
Net cashflow
$129

Break-even live

Break-even rent $1,058
Max offer price $130,000
Occupancy floor 84%

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
$32,500
Closing costs
$3,900
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
9709 Balboa Dr Saint Louis, MO 3.0 1.0 1000 $1,600 $1.60 43d 1 0.14mi
9547 Glen Owen Dr Saint Louis, MO 2.0 1.0 923 $985 $1.07 23d 1 0.24mi
9823 Winkler Dr Saint Louis, MO 2.0 1.0 788 $900 $1.14 43d 1 0.28mi
9827 Winkler Dr Saint Louis, MO 3.0 1.0 864 $1,450 $1.68 7d 1 0.29mi
9725 Medford Dr Saint Louis, MO 3.0 1.0 912 $1,485 $1.63 43d 1 0.31mi
1733 Kappel Ave Saint Louis, MO 3.0 1.0 912 $1,250 $1.37 23d 1 0.34mi
9750 Lorna Ln Saint Louis, MO 3.0 1.0 1032 $1,100 $1.07 43d 1 0.37mi
2008 Kappel Dr Saint Louis, MO 3.0 1.0 858 $1,175 $1.37 23d 1 0.39mi
9839 Medford Dr Saint Louis, MO 3.0 1.0 912 $1,095 $1.20 43d 1 0.45mi
9840 Medford Dr Saint Louis, MO 3.0 1.0 912 $1,095 $1.20 43d 1 0.46mi
9717 Dennis Dr Saint Louis, MO 3.0 1.0 1056 $1,323 $1.25 43d 1 0.46mi
1550 Northwinds Estates Dr St. Louis, MO 1.0–2.0 1.0–1.5 877 $1,050 $1.20 43d 1 0.53mi
9868 Lorna Ln Saint Louis, MO 3.0 1.0 1032 $1,175 $1.14 43d 1 0.56mi
9850 Dennis Dr Saint Louis, MO 2.0 1.0 1032 $1,175 $1.14 43d 1 0.59mi
9845 Dennis Dr Saint Louis, MO 3.0 1.0 960 $1,550 $1.61 12d 1 0.60mi
10078 Green Valley Dr Saint Louis, MO 3.0 1.0 900 $1,325 $1.47 7d 1 0.70mi
2152 Nemnich Rd Saint Louis, MO 2.0 1.5 1030 $1,100 $1.07 43d 1 0.72mi
10124 Winkler Dr Saint Louis, MO 2.0 1.0 792 $1,400 $1.77 3d 1 0.76mi
8908 Scottdale Ave Jennings, MO 2.0 1.0 790 $1,000 $1.27 43d 1 0.80mi
10128 Cloverdale Dr Saint Louis, MO 2.0 1.0 792 $1,000 $1.26 43d 1 0.81mi
10128 Cloverdale Dr Saint Louis, MO 2.0 1.0 792 $1,000 $1.26 23d 1 0.81mi
8893 Maya Ln Jennings, MO 1.0–2.0 1.0 600 $930 $1.55 23d 6 0.84mi
1654 Mowbry Ln Saint Louis, MO 3.0 1.0 936 $1,300 $1.39 23d 1 0.85mi
10129 Cavalier Ct Saint Louis, MO 3.0 1.5 912 $1,250 $1.37 23d 1 0.87mi
2617 Hord Ave Saint Louis, MO 2.0 1.0 800 $775 $0.97 4d 1 0.99mi
7 Lamar Dr Saint Louis, MO 3.0 1.0 894 $1,200 $1.34 17d 1 1.02mi
10239 Green Valley Dr Saint Louis, MO 3.0 1.0 1014 $1,395 $1.38 23d 1 1.03mi
3 Pohlman Ln Saint Louis, MO 2.0 1.0 704 $1,000 $1.42 16d 1 1.05mi
2321 Noll Dr Saint Louis, MO 3.0 1.0 975 $1,320 $1.35 23d 1 1.11mi
9744 Lanier Dr Saint Louis, MO 3.0 1.0 1014 $1,345 $1.33 43d 1 1.11mi
104 Fenwick Dr Saint Louis, MO 3.0 1.0 960 $1,250 $1.30 23d 1 1.13mi
2326 Chambers Rd Saint Louis, MO 2.0 1.0 1056 $1,050 $0.99 23d 1 1.14mi
2623 Avie Dr Saint Louis, MO 3.0 2.0 921 $1,350 $1.47 43d 1 1.19mi
945 Edgehill Dr Saint Louis, MO 3.0 1.0 1110 $1,575 $1.42 43d 1 1.20mi
1547 Babcock Dr Saint Louis, MO 3.0 1.0 1014 $1,480 $1.46 43d 1 1.21mi
10113 Count Dr Saint Louis, MO 2.0 1.0 882 $775 $0.88 43d 1 1.22mi
9723 Portage Dr Saint Louis, MO 3.0 1.0 1014 $1,450 $1.43 7d 1 1.24mi
10112 Count Dr Saint Louis, MO 2.0 1.0 792 $1,000 $1.26 7d 1 1.25mi
2527 Switzer Ave Saint Louis, MO 3.0 1.0 888 $1,135 $1.28 16d 1 1.26mi
8720 Akins Dr Saint Louis, MO 2.0 1.0 1012 $1,150 $1.14 23d 1 1.26mi

Listing history 4 events

  1. 2026-04-01
    status Pending
  2. 2026-04-01
    listed $130,000 Active
  3. 1999-05-06
    soldstatus $42,000
  4. 1964-01-16
    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
$1,200 · $100/mo
Projected year-2 tax
$1,261 · $105/mo
Expected delta
+$61/yr (+$5/mo · 5.1%)

ⓘ 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 ≥106°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
$14,663
− Mortgage interest
−$7,282
− Property taxes
−$1,200
− Insurance
−$650
− Repairs & maintenance
−$1,173
− Management
−$1,173
− Depreciation
−$3,782
Taxable loss
−$597
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$143
After-tax cash flow
$1,696/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 — Ferguson

Score
58/100
State rank
#586
US rank
#20809

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Louis County · 888,823 people
Metro
St. Louis, MO-IL
Population (ZIP)
40,929
Household income
$41,154
Rent vs Own
53.1% rent · 46.9% 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

Price history

+209.5% since first listed
4 events — show timeline
  • 2026-04-01 Pending MARIS as Distributed by MLS Grid
  • 2026-04-01 Listed $130,000 MARIS as Distributed by MLS Grid
  • 1999-05-06 Sold (Public Records) $42,000 Public Records
  • 1964-01-16 Sold (Public Records) Public Records

Property tax history

+3.1%/yr

Latest (2022): $1,200 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…