CashFlowRE
Sign in Sign up
7227 El Moro Ave
D Composite 42.86
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).

  • ARV discount +13.8/15.0
  • Cash flow +9.4/30.0
  • Livability +4.2/5.0
  • Schools +4.1/10.0
  • Rent growth +3.7/5.0
  • 1% rule +2.6/10.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$348,800

7227 El Moro Ave · Richmond Heights, MO 63117
3 bd · 1.5 ba · 1,842 sqft · SingleFamily public records · 2 Days on market
Built 1901 8,999 sqft lot $189/sqft · 14% below area Est $406k · 14% under

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

Listing remarks

Newer roof, gutters, downspouts, newer appliances newer double hung windows and Trex deck. Former garage is suited for an ideal home office.

Key facts

  • Double hung windows
  • Newer roof
  • Newer appliances

Tags

NEWER ROOFNEWER APPLIANCESDOUBLE HUNG WINDOWSTREX DECKHOME OFFICE

Property features AI

Exterior

  • Parking: Detached garage (12 x 20) with space for 1 vehicle
  • Utilities: Public water; Public sewer; Electric service by Ameren and other providers; Cable available
  • Home design: Single-family residence; Two levels; Brick construction
  • Construction: Brick exterior
  • Exterior features: Back yard; Landscaped lot; Vinyl fencing with gate

Interior

  • Bedrooms: Three bedrooms (all on upper level)
  • Bathrooms: One full bathroom (upper level); One half bathroom (main level)
  • Heating & cooling: Natural gas heating; Central air conditioning
  • Interior features: Full basement with storage space and both walk-out and walk-up access; Fireplace (1)

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/1.5-bath single-family listed at $349k.

Deal economics

  • At list price, monthly cash flow is $-251 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $304k (12.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $263k (24.5% below list).
  • Recommended offer: $263k (24.5% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 3.6% in Richmond Heights — 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 84/100 on livability (#4 in MO, #652 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: crime F.
  • Maplewood-Richmond Heights (suburban): math 40% / reading 56% proficiency, ranked #63 of 324 in MO (top 19%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Mrh Elementary (math 40% / reading 57%, grade D, #334 of 1,115 statewide, top 30%, 417 students, 26% FRL); Maplewood-Richmond Hgts. High (math 62% / reading 67%, grade B-, #19 of 521 statewide, top 4%, 413 students, 32% FRL).
  • Market conditions: Rents rising fast (+4.9%/yr); 58 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($91k/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 $2k of loan paydown is wiped out by about $10k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1901 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $263,429 (24.5% 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. Built in 1901 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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. 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?
  7. 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.
  8. 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.
  9. 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
5.43%
Cash-on-cash
-3.09%
DSCR
0.86
GRM
11.0

CMA / ARV

ARV (median comp)
$406,003
List price
$348,800
Delta
-14.09%
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
7227 El Moro Ave 0.00mi 3/1.5 1,842 (0%) 1mo $348,800 $189 100
1420 Rankin Dr 0.10mi 4/2.0 (+1) 1,968 (+7%) 1mo $369,900 $188 76
2101 Yale Ave 0.35mi 3/2.5 1,704 (-8%) 1mo $375,000 $220 66
1214 Woodland Dr 0.55mi 3/1.5 1,937 (+5%) 1mo $399,000 $206 65
7479 Hiawatha Ave 0.41mi 3/1.5 1,650 (-10%) 2mo $325,000 $197 62
1115 Forest Ave 0.54mi 3/1.0 1,648 (-10%) 0mo $274,900 $167 55
7621 Alicia Ave 0.74mi 2/1.0 (-1) 1,870 (+2%) 1mo $260,000 $139 55
2023 Bland Pl 0.71mi 2/1.5 (-1) 1,725 (-6%) 1mo $350,000 $203 51
1035 Central Ave 0.61mi 4/2.0 (+1) 1,665 (-10%) 1mo $309,900 $186 48
1507 Brock St 0.53mi 3/2.5 2,094 (+14%) 2mo $575,000 $275 47
2025 Bland Pl 0.72mi 2/1.5 (-1) 2,048 (+11%) 1mo $305,000 $149 42
2522 Bellevue 0.66mi 3/3.0 1,585 (-14%) 2mo $120,000 $76 38

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 · 4.87% rent growth · sell at horizon

5-year hold
IRR
-19.5%
Equity multiple
0.31×
Total profit
$-67,492
Equity at exit
$52,007
10-year hold
IRR
-8.9%
Equity multiple
0.41×
Total profit
$-57,897
Equity at exit
$30,158

Cash invested: $97,664 (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 63117

Rents YoY
4.9%
Active inventory
58
Price-to-rent
11.0×

Monthly cashflow live

Estimated rent
$2,634 high interval (Pro) →
Mortgage (P&I)
$1,829
Tax from tax record
$358 /mo · $4,296/yr
Insurance
$145
HOA
$0
Vacancy / Maint / Mgmt
$553
Net cashflow
$-251

Break-even live

Break-even rent $2,953
Max offer price $304,390
Occupancy floor

Sensitivity live

Price -10% $-54 -5% $-153 +0% $-251 +5% $-350 +10% $-449
Rent -10% $-460 -5% $-355 +0% $-251 +5% $-147 +10% $-43
Rate -1.0pp $-76 -0.5pp $-163 base $-251 +0.5pp $-342 +1.0pp $-434

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
$87,200
Closing costs
$10,464
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7103 Horner Ave Unit 7 Richmond Heights, MO 3.0 2.5 1816 $2,995 $1.65 2d 1 0.13mi
7230 W Park Ave Unit 1fl Richmond Heights, MO 2.0 1.0 1350 $1,650 $1.22 44d 1 0.28mi
1617 Forest Ave Saint Louis, MO 3.0 2.5 1822 $1,195 $0.66 3d 1 0.35mi
1629 Forest Ave Saint Louis, MO 4.0 3.5 2212 $4,760 $2.15 2d 1 0.35mi
2203 McCausland Ave Saint Louis, MO 2.0 1.0 2392 $1,695 $0.71 44d 1 0.51mi
1034 Blendon Pl Saint Louis, MO 2.0 1.0 1300 $1,995 $1.53 2d 1 0.53mi
2311 S Big Bend Blvd Saint Louis, MO 2.0 1.5 1298 $1,599 $1.23 44d 1 0.69mi
6301 Southwood Ave Unit 3rd floor Clayton, MO 4.0 2.0 1800 $3,500 $1.94 44d 1 0.87mi
6318 S Rosebury Ave Clayton, MO 3.0 2.0 1712 $2,600 $1.52 15d 1 0.89mi
6314 S Rosebury Ave Clayton, MO 2.0 2.0 1395 $2,500 $1.79 4d 1 0.89mi
6328 Northwood Ave Unit 2nd floor Clayton, MO 3.0 1.0 1700 $2,950 $1.74 24d 1 0.97mi
665 S Skinker Blvd Saint Louis, MO 3.0 1.0–2.0 1080 $3,500 $3.24 17d 40 0.99mi
665 S Skinker Blvd Saint Louis, MO 3.0 1.0–2.0 1080 $3,045 $2.82 2d 43 0.99mi
7380 Marietta Ave Maplewood, MO 3.0 2.0 1800 $1,900 $1.06 4d 1 1.00mi
6414 Wise Ave Unit 401 St. Louis, MO 3.0 2.0 1850 $2,500 $1.35 44d 1 1.03mi
7403 Commonwealth Ave Saint Louis, MO 3.0 2.0 1444 $2,500 $1.73 2d 1 1.22mi
1251 Strassner Dr Saint Louis, MO 2.0 2.0 1177 $1,925 $1.64 44d 1 1.29mi
6114 Columbia Ave Saint Louis, MO 3.0 1.0 1600 $1,850 $1.16 24d 1 1.42mi
7574 York Dr Clayton, MO 3.0 2.0 1900 $2,975 $1.57 8d 1 1.45mi

Listing history 3 events

  1. 2026-05-04
    status Pending 140-char remark
  2. 2026-05-02
    listed $348,800 Active 140-char remark
  3. 1985-06-01
    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
$4,296 · $358/mo
Projected year-2 tax
$4,296 · $358/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 · 19 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 · 4 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
$31,611
− Mortgage interest
−$19,538
− Property taxes
−$4,296
− Insurance
−$1,744
− Repairs & maintenance
−$2,529
− Management
−$2,529
− Depreciation
−$10,147
Taxable loss
−$9,172
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,201
After-tax cash flow
$-816/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
Maplewood-Richmond Heights
NCES district ID
2920010
Math proficiency
40% ▼ -5.00%
Reading proficiency
56% ▼ -4.00%
Median HH income
$45,159
Composite
40.6/100
National rank
#3696
State rank
#63 of 324 in MO

Livability — Richmond Heights

Score
84/100
State rank
#4
US rank
#652

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Richmond Heights, MO
County
Saint Louis County · 888,823 people
City population
9,261
Metro
St. Louis, MO-IL
Population (ZIP)
9,261
Household income
$90,921
Rent vs Own
45.8% rent · 54.2% own
Severe rent burden
285.0

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 White (82%)
Race & ethnicity
White 82% Black 6% Two or more races 5% Asian 5% Hispanic / Latino 3%
Common ancestry
Slovak 5% Lithuanian 3% Romanian 3%
Foreign-born
10% · Canada, China, Jamaica
Languages at home
91% English-only · Chinese 3% Spanish 2% Russian/Polish/Slavic 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
▼ -332.54%
Current HPI
220.8603
Rent YoY
▲ 4.87%
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

4 events — show timeline
  • 2026-06-04 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2026-05-04 Pending MARIS as Distributed by MLS Grid
  • 2026-05-02 Listed $348,800 MARIS as Distributed by MLS Grid
  • 1985-06-01 Sold (Public Records) Public Records

Property tax history

+2.0%/yr

Latest (2022): $4,296 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…