CashFlowRE
Sign in Sign up
8330 Red Fir Dr
B Composite 71.16
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 +29.9/30.0
  • ARV discount +14.2/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.8/10.0
  • Rent growth +2.9/5.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$109,900

8330 Red Fir Dr · Berkeley, MO 63134
3 bd · 2.0 ba · 1,657 sqft · SingleFamily public records · 34 Days on market
Built 1954 $66/sqft · 15% below area Est $129k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investors, rehabbers, and DIY buyers — take notice. This 3-bedroom, 2-full-bath presents a solid value-add opportunity with great potential for rental income or resale. Featuring a traditional floor plan with a spacious living area, a functional kitchen layout, and generously sized bedrooms, this home is ready for your vision. Property is to be sold in current, AS-IS condition. All information is deemed reliable but is not guaranteed and should be verified by buyer/buyer's agent.

Key facts

  • Built 1954
  • Listed 34 days

Property features AI

Exterior

  • Utilities: Electric: Other
  • Home design: Single-family residence; One story; Residential property
  • Construction: Frame construction
  • Exterior features: Other lot features

Interior

  • Bedrooms: Three bedrooms, all on the main level
  • Bathrooms: Two full bathrooms (main level)
  • Heating & cooling: Other heating; Other cooling
  • Interior features: One-level living

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/2.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $405 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 54/100 on livability (#774 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A; Watch: health & safety C-, crime F, amenities 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: Berkeley Elementary School (math 4% / reading 13%, grade F, #1,050 of 1,115 statewide, top 94%, 346 students, 99% FRL); Mccluer High (math 0% / reading 17%, grade F, #511 of 521 statewide, top 98%, 1,181 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 (+1.6%/yr); 70 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 38% of the median local income ($45k/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 $760 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $31k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

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 $106,603 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 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
1.28%
Cap rate
10.72%
Cash-on-cash
15.80%
DSCR
1.70
GRM
6.5

CMA / ARV

ARV (median comp)
$129,004
List price
$109,900
Delta
-14.81%
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
8408 Buckthorn Dr 0.35mi 4/2.0 (+1) 1,648 (-0%) 10mo $89,900 $55 69
8613 Elwyn Dr 0.55mi 3/2.0 1,660 (+0%) 8mo $144,900 $87 67
6539 Alder Ave 0.39mi 3/2.0 1,588 (-4%) 13mo $64,000 $40 64
8354 Latty Ave 0.40mi 4/2.0 (+1) 1,758 (+6%) 5mo $189,900 $108 62
6706 Alder Ave 0.32mi 3/2.0 1,428 (-14%) 3mo $155,500 $109 59
6701 Alder Ave 0.35mi 4/1.5 (+1) 1,536 (-7%) 10mo $145,400 $95 56
225 Sadonia Ave 0.51mi 3/2.5 1,496 (-10%) 4mo $105,000 $70 55
902 Ford Dr 0.53mi 3/2.0 1,514 (-9%) 9mo $189,900 $125 54
47 Young Dr 0.68mi 3/1.0 1,690 (+2%) 11mo $149,900 $89 52
6225 Peurifoy Ave 0.75mi 2/1.0 (-1) 1,680 (+1%) 13mo $114,900 $68 43
37 Grether Ave 0.69mi 3/1.5 1,484 (-10%) 12mo $159,900 $108 38
231 Wooster Dr 0.74mi 3/2.5 1,868 (+13%) 8mo $209,900 $112 36

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 · 1.61% rent growth · sell at horizon

5-year hold
IRR
5.1%
Equity multiple
1.20×
Total profit
$6,045
Equity at exit
$16,386
10-year hold
IRR
13.3%
Equity multiple
2.00×
Total profit
$30,692
Equity at exit
$9,502

Cash invested: $30,772 (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 63134

Rents YoY
1.6%
Active inventory
70
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,411 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$88 /mo · $1,051/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$296
Net cashflow
$405

Break-even live

Break-even rent $898
Max offer price $109,900
Occupancy floor 66%

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
$27,475
Closing costs
$3,297
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
8418 Bayberry Dr Saint Louis, MO 3.0 2.0 1288 $1,350 $1.05 21d 1 0.09mi
8330 Woodhurst Dr Saint Louis, MO 3.0 1.0 1120 $1,000 $0.89 7d 1 0.10mi
8412 Chalons Ct Saint Louis, MO 3.0 1.0 1380 $1,370 $0.99 23d 1 0.15mi
8437 January Ave Saint Louis, MO 3.0 2.0 1288 $1,350 $1.05 43d 1 0.27mi
6452 Evergreen Blvd Saint Louis, MO 3.0 2.0 1288 $1,500 $1.16 23d 1 0.33mi
8439 Alder Ave Saint Louis, MO 3.0 1.5 1176 $1,425 $1.21 23d 1 0.38mi
6867 Thurston Ave Saint Louis, MO 3.0 2.0 1243 $1,580 $1.27 43d 1 0.43mi
260 Sadonia Ave Saint Louis, MO 3.0 2.0 1088 $1,623 $1.49 20d 1 0.44mi
6698 Amora Ave Berkeley, MO 2.0–3.0 1.5 1625 $1,500 $0.92 43d 1 0.46mi
153 Bascom Dr Saint Louis, MO 3.0 1.0 1076 $1,195 $1.11 19d 1 0.58mi
541 Hentschel Pl Saint Louis, MO 2.0 1.0 1305 $1,500 $1.15 4d 1 0.72mi
1131 N Florissant Rd Saint Louis, MO 3.0 1.0 1580 $1,390 $0.88 23d 1 0.81mi
11 Anistasia Dr Saint Louis, MO 3.0 1.5 1120 $1,345 $1.20 23d 1 0.83mi
8507 Tally Ho Dr Hazelwood, MO 2.0 1.5 1478 $1,300 $0.88 43d 5 0.90mi
5 Santa Cruz Dr Florissant, MO 2.0 1.0 1410 $1,411 $1.00 16d 1 1.04mi
1455 S New Florissant Rd Florissant, MO 4.0 1.0 1584 $1,721 $1.09 43d 1 1.09mi
1250 S New Florissant Rd Florissant, MO 2.0 1.0 1150 $1,500 $1.30 14d 1 1.20mi
17 Valley Dr Florissant, MO 2.0 2.0 1356 $1,525 $1.12 43d 1 1.23mi
324 Emmett Ave Saint Louis, MO 3.0 2.0 1357 $1,650 $1.22 23d 1 1.48mi

Listing history 28 events

  1. 2026-06-18
    days on market $109,900 Active 34 DOM
  2. 2026-06-17
    days on market $109,900 Active 33 DOM
  3. 2026-06-16
    days on market $109,900 Active 32 DOM
  4. 2026-06-15
    remarks 484-char remark
  5. 2026-06-15
    days on market $109,900 Active 31 DOM
  6. 2026-06-13
    days on market $109,900 Active 29 DOM
  7. 2026-06-13
    days on market $109,900 Active 28 DOM
  8. 2026-06-09
    days on market $109,900 Active 25 DOM
  9. 2026-06-08
    days on market $109,900 Active 24 DOM
  10. 2026-06-07
    days on market $109,900 Active 23 DOM
  11. 2026-06-05
    days on market $109,900 Active 20 DOM
  12. 2026-06-03
    days on market $109,900 Active 19 DOM
  13. 2026-06-02
    days on market $109,900 Active 18 DOM
  14. 2026-06-01
    days on market $109,900 Active 17 DOM
  15. 2026-05-31
    days on market $109,900 Active 16 DOM
  16. 2026-05-15
    listed $109,900 Active 65-char remark
  17. 2026-03-24
    price $109,900
  18. 2025-12-07
    listed $119,900 Active
  19. 2025-12-07
    historical
  20. 2025-03-31
    status Active
  21. 2025-02-21
    status Pending
  22. 2024-12-14
    listed $140,000 Active
  23. 2022-12-01
    soldstatus $435,000
  24. 1999-02-03
    soldstatus $54,000
  25. 1994-08-23
    soldstatus
  26. 1994-08-23
    soldstatus
  27. 1994-02-23
    soldstatus
  28. 1994-02-23
    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
$1,051 · $88/mo
Projected year-2 tax
$1,066 · $89/mo
Expected delta
+$15/yr (+$1/mo · 1.4%)

ⓘ 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 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
$16,936
− Mortgage interest
−$6,156
− Property taxes
−$1,051
− Insurance
−$550
− Repairs & maintenance
−$1,355
− Management
−$1,355
− Depreciation
−$3,197
Taxable income
$3,272
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$785
After-tax cash flow
$4,077/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 — Berkeley

Score
54/100
State rank
#774
US rank
#23800

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Berkeley, MO
County
Saint Louis County · 888,823 people
City population
13,059
Metro
St. Louis, MO-IL
Population (ZIP)
13,059
Household income
$44,680
Rent vs Own
45.5% rent · 54.5% own
Severe rent burden
655.0

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 (66%)
Race & ethnicity
Black 66% White 17% Hispanic / Latino 13% Two or more races 7%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Lithuanian 1%
Foreign-born
6% · Canada
Languages at home
86% English-only · Spanish 11%

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
▼ -164.02%
Current HPI
226.9524
Rent YoY
▲ 1.61%
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

+103.5% since first listed
13 events — show timeline
  • 2026-05-15 Listed $109,900 MARIS as Distributed by MLS Grid
  • 2026-03-24 Price Changed $109,900 MARIS as Distributed by MLS Grid
  • 2025-12-07 Listed $119,900 MARIS as Distributed by MLS Grid
  • 2025-12-07 Coming Soon MARIS as Distributed by MLS Grid
  • 2025-03-31 Relisted MARIS as Distributed by MLS Grid
  • 2025-02-21 Pending MARIS as Distributed by MLS Grid
  • 2024-12-14 Listed $140,000 MARIS as Distributed by MLS Grid
  • 2022-12-01 Sold (Public Records) $435,000 Public Records
  • 1999-02-03 Sold (Public Records) $54,000 Public Records
  • 1994-08-23 Sold (Public Records) Public Records
  • 1994-08-23 Sold (Public Records) Public Records
  • 1994-02-23 Sold (Public Records) Public Records
  • 1994-02-23 Sold (Public Records) Public Records

Property tax history

+2.3%/yr

Latest (2022): $1,051 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…