CashFlowRE
Sign in Sign up
105 Clearview Dr
A Composite 85.28
Why this score? — see what drove the A 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 +15.0/15.0
  • DSCR +10.0/10.0
  • Appreciation +10.0/10.0
  • 1% rule +8.6/10.0
  • Rent growth +4.4/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$125,000

105 Clearview Dr · Florissant, MO 63033
4 bd · 1.0 ba · 1,106 sqft · SingleFamily public records · 82 Days on market
Built 1955 7,810 sqft lot $113/sqft · 21% below area Est $158k · 21% under ↓ 23% since listing

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

Listing remarks MLS

Don’t miss this move-in ready home featuring 3 bedrooms and 1 full bath, located on a quiet street! Enjoy a beautiful front porch, a spacious backyard, and additional living or storage space in the basement. Home highlights include a gas stove, refrigerator, central air, hardwood floors, carpeted areas, carport, and washer/dryer hookups.

Key facts

  • Spacious backyard
  • Front porch
  • Basement

Tags

FRONT PORCHSPACIOUS BACKYARDBASEMENTGAS STOVEREFRIGERATORCENTRAL AIR

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 $125k.

Deal economics

  • At list price, monthly cash flow is $499 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $118k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.1% vs local median 6.2% in Florissant — 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 73/100 on livability (#82 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime C-, amenities D+, commute 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: Robinwood Elementary (math 11% / reading 25%, grade F, #962 of 1,115 statewide, top 86%, 312 students, 99% FRL); Cross Keys Middle (math 5% / reading 10%, grade F, #379 of 391 statewide, top 97%, 625 students, 100% FRL); Mccluer North High (math 5% / reading 28%, grade F, #487 of 521 statewide, top 93%, 1,136 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 fast (+7.5%/yr); 221 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $13k of equity ($864 loan paydown + $12k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 7.5% rent growth), your $35k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $24k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $117,500 (6.0% below list)

Questions for the listing agent

  1. It's been on market 82 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.36%
Cap rate
11.08%
Cash-on-cash
17.10%
DSCR
1.76
GRM
6.1

CMA / ARV

ARV (median comp)
$157,625
List price
$125,000
Delta
-20.70%
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
205 Lynn Meadows Ln 0.10mi 3/1.0 (-1) 1,104 (-0%) 1mo $135,000 $122 89
815 Robinwood Dr 0.26mi 3/1.0 (-1) 1,148 (+4%) 2mo $179,900 $157 74
260 Saint Edward Ln 0.36mi 3/2.0 (-1) 1,092 (-1%) 3mo $170,000 $156 69
2740 Holiday Hill Dr 0.55mi 3/1.0 (-1) 1,107 (+0%) 3mo $99,900 $90 66
1815 S New Florissant Rd 0.54mi 3/1.0 (-1) 1,123 (+2%) 2mo $162,500 $145 65
2100 Argo Dr 0.67mi 3/2.0 (-1) 1,088 (-2%) 1mo $189,500 $174 56
4 Duchesne Dr 0.41mi 3/1.0 (-1) 1,232 (+11%) 1mo $159,900 $130 56
104 Barto Dr 0.66mi 3/1.0 (-1) 1,075 (-3%) 5mo $104,900 $98 56
1065 Cheyenne Dr 0.52mi 3/2.0 (-1) 1,040 (-6%) 3mo $172,000 $165 54
1125 Apache Dr 0.51mi 3/1.0 (-1) 957 (-14%) 1mo $100,000 $104 48
2505 Saint Catherine St 0.71mi 3/1.5 (-1) 1,040 (-6%) 5mo $123,000 $118 46
1145 S Waterford Dr 0.51mi 3/2.0 (-1) 984 (-11%) 4mo $165,000 $168 46

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

Projected returns pro-forma

10.0% appreciation · 7.51% rent growth · sell at horizon

5-year hold
IRR
39.2%
Equity multiple
4.08×
Total profit
$107,899
Equity at exit
$112,610
10-year hold
IRR
35.5%
Equity multiple
9.92×
Total profit
$312,324
Equity at exit
$242,848

Cash invested: $35,000 (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 63033

Home prices YoY
2.5%
Rents YoY
7.5%
Active inventory
221
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,695 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$132 /mo · $1,590/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$356
Net cashflow
$499

Break-even live

Break-even rent $1,063
Max offer price $125,000
Occupancy floor 66%

Sensitivity live

Price -10% $570 -5% $534 +0% $499 +5% $463 +10% $428
Rent -10% $365 -5% $432 +0% $499 +5% $566 +10% $633
Rate -1.0pp $562 -0.5pp $531 base $499 +0.5pp $466 +1.0pp $433

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
$31,250
Closing costs
$3,750
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
50 Lynn Meadows Ln Florissant, MO 3.0 1.0 864 $1,450 $1.68 26d 1 0.16mi
790 Pebble Ln Florissant, MO 3.0 2.0 1242 $1,795 $1.45 26d 1 0.24mi
100 Taney Dr Florissant, MO 3.0 1.0 1148 $1,495 $1.30 24d 1 0.25mi
765 Bobbins Ln Florissant, MO 3.0 1.0 1107 $1,450 $1.31 46d 1 0.31mi
1465 W Duchesne Dr Florissant, MO 3.0 1.0 896 $1,500 $1.67 46d 1 0.39mi
410 Ridge Dr Florissant, MO 3.0 2.0 1226 $1,650 $1.35 20d 1 0.49mi
1600 Washington St Florissant, MO 3.0 1.5 1095 $1,250 $1.14 22d 1 0.50mi
1180 S New Florissant Rd Florissant, MO 3.0 1.0 925 $1,225 $1.32 26d 1 0.50mi
1050 Ozment Dr Florissant, MO 3.0 2.0 984 $1,525 $1.55 46d 1 0.54mi
1545 Washington St Florissant, MO 3.0 1.5 1337 $1,960 $1.47 0d 1 0.55mi
1095 Ozment Dr Florissant, MO 3.0 2.0 984 $1,461 $1.48 26d 1 0.59mi
20 Saint Benedict Ln Florissant, MO 3.0 1.5 1092 $1,525 $1.40 22d 1 0.62mi
24 Barto Dr Saint Louis, MO 3.0 1.0 864 $1,400 $1.62 46d 1 0.66mi
560 Jamaica Pl Florissant, MO 3.0 2.0 1350 $1,653 $1.22 46d 1 0.67mi
1725 Saint Catherine St Florissant, MO 3.0 1.0 1107 $1,700 $1.54 0d 1 0.70mi
36 Connolly Dr Saint Louis, MO 3.0 1.0 1024 $1,149 $1.12 26d 1 0.71mi
11 Anistasia Dr Saint Louis, MO 3.0 1.5 1120 $1,345 $1.20 26d 1 0.78mi
221 Barto Dr Saint Louis, MO 3.0 2.0 958 $1,295 $1.35 22d 1 0.78mi
1280 Saint Catherine St Florissant, MO 3.0 1.0 1274 $1,600 $1.26 17d 1 0.85mi
1670 Arundel Dr Florissant, MO 3.0 2.0 1012 $1,450 $1.43 26d 1 0.92mi
135 Saint Maurice Ln Florissant, MO 3.0 1.0 816 $1,395 $1.71 46d 1 1.00mi
1536 Springlet Ct #31 Florissant, MO 3.0 2.5 1161 $1,450 $1.25 9d 1 1.01mi
1536 Springlet Ct #31 Florissant, MO 3.0 2.5 1161 $1,450 $1.25 0d 1 1.01mi
171 Elbring Dr Saint Louis, MO 3.0 1.5 1008 $1,395 $1.38 14d 1 1.04mi
153 Bascom Dr Saint Louis, MO 3.0 1.0 1076 $1,195 $1.11 22d 1 1.05mi
263 Sadonia Ave Saint Louis, MO 3.0 2.0 888 $1,350 $1.52 46d 1 1.10mi
260 Sadonia Ave Saint Louis, MO 3.0 2.0 1088 $1,623 $1.49 22d 1 1.11mi
7025 Richwood Ln Hazelwood, MO 3.0 1.0 936 $1,375 $1.47 20d 1 1.15mi
305 S Lafayette St Florissant, MO 3.0 1.0 864 $1,384 $1.60 0d 1 1.17mi
6867 Thurston Ave Saint Louis, MO 3.0 2.0 1243 $1,580 $1.27 46d 1 1.28mi
8330 Woodhurst Dr Saint Louis, MO 3.0 1.0 1120 $1,000 $0.89 0d 1 1.45mi
8330 Woodhurst Dr Saint Louis, MO 3.0 1.0 1120 $1,000 $0.89 9d 1 1.45mi

Listing history 24 events

  1. 2026-06-21
    days on market $125,000 Active 82 DOM
  2. 2026-06-18
    price $125,000 Active 79 DOM
  3. 2026-06-18
    days on market $142,000 Active 79 DOM
  4. 2026-06-17
    days on market $142,000 Active 78 DOM
  5. 2026-06-16
    days on market $142,000 Active 77 DOM
  6. 2026-06-15
    days on market $142,000 Active 76 DOM
  7. 2026-06-13
    days on market $142,000 Active 74 DOM
  8. 2026-06-13
    days on market $142,000 Active 73 DOM
  9. 2026-06-09
    days on market $142,000 Active 70 DOM
  10. 2026-06-08
    days on market $142,000 Active 69 DOM
  11. 2026-06-07
    days on market $142,000 Active 68 DOM
  12. 2026-06-05
    remarks 397-char remark
  13. 2026-06-05
    pricedays on market $142,000 Active 65 DOM
  14. 2026-06-03
    days on market $149,000 Active 64 DOM
  15. 2026-06-02
    days on market $149,000 Active 63 DOM
  16. 2026-06-01
    days on market $149,000 Active 62 DOM
  17. 2026-05-31
    days on market $149,000 Active 61 DOM
  18. 2026-04-04
    price $1,200
  19. 2026-03-31
    listed $149,000 Active 345-char remark
    Show marketing remark (345 chars)

    Don’t miss this move-in ready home featuring 3 bedrooms and 1 full bath, located on a quiet street! Enjoy a beautiful front porch, a spacious backyard, and additional living or storage space in the basement. Home highlights include a gas stove, refrigerator, central air, hardwood floors, carpeted areas, carport, and washer/dryer hookups.

  20. 2026-02-24
    price $1,395
  21. 2026-02-01
    listed $1,550
  22. 2026-02-01
    historical $1,550
  23. 2026-01-12
    listed $1,550
  24. 1983-06-01
    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
$1,590 · $132/mo
Projected year-2 tax
$1,590 · $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 4/10 Moderate 7 d/yr ≥105°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
$20,337
− Mortgage interest
−$7,002
− Property taxes
−$1,590
− Insurance
−$625
− Repairs & maintenance
−$1,627
− Management
−$1,627
− Depreciation
−$3,636
Taxable income
$4,230
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,015
After-tax cash flow
$4,970/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 — Florissant

Score
73/100
State rank
#82
US rank
#5406

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florissant, MO
County
Saint Louis County · 888,823 people
City population
69,104
Metro
St. Louis, MO-IL
Population (ZIP)
43,056
Household income
$66,776
Rent vs Own
33.4% rent · 66.6% own
Severe rent burden
1429.0

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 (71%)
Race & ethnicity
Black 71% White 23% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
95% English-only · Spanish 1% French/Haitian/Cajun 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
▲ 13.78%
Current HPI
570.6
Rent YoY
▲ 7.51%
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

-22.6% since first listed
7 events — show timeline
  • 2026-04-04 Price Changed $1,200 MARIS
  • 2026-03-31 Listed $149,000 MARIS as Distributed by MLS Grid
  • 2026-02-24 Price Changed $1,395 MARIS
  • 2026-02-01 Listed for Rent $1,550 MARIS
  • 2026-02-01 Rental Removed $1,550 APPFOLIO
  • 2026-01-12 Listed for Rent $1,550 APPFOLIO
  • 1983-06-01 Sold (Public Records) Public Records

Property tax history

+2.4%/yr

Latest (2022): $1,590 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…