CashFlowRE
Sign in Sign up
109 Chambers Rd
B Composite 74.97
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$66,900

109 Chambers Rd · Riverview, MO 63137
3 bd · 1.5 ba · 1,037 sqft · SingleFamily public records · 14 Days on market
Built 1942 9,147 sqft lot Est $96k · 31% under

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

Listing remarks

Single-family residence located in North St. Louis County featuring a traditional one-story layout with a full basement. The home offers a functional floor plan with a living room, eat-in kitchen, and well-proportioned bedrooms on the main level. The lower level provides additional storage and utility space. Exterior includes a level lot with off-street parking and a residential street setting. Convenient access to nearby schools, shopping, and major roadways.

Key facts

  • Level lot
  • Full basement
  • Shopping

Tags

FULL BASEMENTLEVEL LOTOFF-STREET PARKINGRESIDENTIAL STREET SETTINGNEARBY SCHOOLSSHOPPING

Property features AI

Finance

  • Other: Living area reported as 1,037 (public records)
  • Financial info: Lease not considered; No second mortgage indicated

Exterior

  • Parking: Attached garage (1 space); Total parking for 1 vehicle
  • Utilities: Public water; Public sewer; Electric: Other
  • Home design: Single-family house; One level
  • Construction: Composition roof; Other construction materials; Built (year from public records)
  • Exterior features: Level lot; Paved road

Interior

  • Kitchen: Includes appliances (listed as Other)
  • Bedrooms: Three bedrooms (all on the main level)
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Central air; Other heating
  • Interior features: Central air; Other heating; Partially finished full basement; Other appliances

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 $67k.

Deal economics

  • At list price, monthly cash flow is $633 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $67k).
  • Cap rate 17.6% vs local median 13.2% in Riverview — 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 58/100 on livability (#579 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; 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: 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 (+6.6%/yr); 201 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); 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 39% 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 $463 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1942 — 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 $66,900

Questions for the listing agent

  1. Built in 1942 — 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
2.08%
Cap rate
17.64%
Cash-on-cash
40.54%
DSCR
2.80
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$96,441
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10300 Ross Cir 0.31mi 3/1.0 980 (-6%) 1mo $105,000 $107 74
338 Lancashire Rd 0.49mi 3/1.0 1,063 (+2%) 0mo $99,000 $93 70
122 Coburg Dr 0.14mi 3/1.5 1,188 (+15%) 0mo $10,000 $8 69
161 Cameron Rd 0.47mi 3/1.0 984 (-5%) 1mo $105,000 $107 67
10519 Renfrew Dr 0.71mi 3/1.5 982 (-5%) 2mo $95,000 $97 56
321 Caithness Rd 0.38mi 3/1.0 902 (-13%) 3mo $47,700 $53 56
534 Alcove Ave 0.74mi 3/1.0 996 (-4%) 3mo $104,200 $105 54
435 Adrian Dr 0.70mi 3/2.0 1,100 (+6%) 4mo $45,000 $41 52
518 Banavie Dr 0.59mi 3/2.0 932 (-10%) 3mo $65,000 $70 51
314 Midlothian Rd 0.57mi 4/1.0 (+1) 1,120 (+8%) 3mo $90,000 $80 50
10201 Gourock Dr 0.62mi 3/1.0 932 (-10%) 3mo $110,000 $118 50
9846 Lilac Dr 0.70mi 3/1.0 1,116 (+8%) 4mo $55,000 $49 50

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
41.0%
Equity multiple
2.85×
Total profit
$34,710
Equity at exit
$9,975
10-year hold
IRR
49.0%
Equity multiple
6.62×
Total profit
$105,289
Equity at exit
$5,784

Cash invested: $18,732 (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
201
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$1,395 high interval (Pro) →
Mortgage (P&I)
$351
Tax from tax record
$90 /mo · $1,083/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$633

Break-even live

Break-even rent $594
Max offer price $66,900
Occupancy floor 50%

Sensitivity live

Price -10% $671 -5% $652 +0% $633 +5% $614 +10% $595
Rent -10% $523 -5% $578 +0% $633 +5% $688 +10% $743
Rate -1.0pp $667 -0.5pp $650 base $633 +0.5pp $616 +1.0pp $598

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
$16,725
Closing costs
$2,007
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
10019 Northgate Dr Saint Louis, MO 3.0 1.0 991 $1,150 $1.16 22d 1 0.15mi
10063 Northgate Dr Saint Louis, MO 2.0 1.0 1054 $1,200 $1.14 44d 1 0.18mi
255 Chambers Rd St. Louis, MO 2.0 1.0 700 $850 $1.21 44d 1 0.30mi
416 Crawford Rd Saint Louis, MO 3.0 1.0 844 $1,499 $1.78 24d 1 0.30mi
317 Cameron Rd Saint Louis, MO 3.0 1.0 854 $1,350 $1.58 24d 1 0.30mi
325 Caithness Rd Saint Louis, MO 3.0 1.0 854 $1,425 $1.67 12d 1 0.35mi
325 Caithness Rd Saint Louis, MO 3.0 1.0 854 $1,540 $1.80 44d 1 0.35mi
10309 Galloway Dr Saint Louis, MO 3.0 1.0 892 $1,295 $1.45 13d 1 0.36mi
232 Cameron Rd Saint Louis, MO 3.0 1.0 984 $1,295 $1.32 13d 1 0.38mi
10327 Renfrew Dr Saint Louis, MO 3.0 1.0 844 $1,199 $1.42 44d 1 0.39mi
308 Lanark Rd Saint Louis, MO 3.0 1.0 1154 $1,400 $1.21 24d 1 0.39mi
305 Lancashire Rd Saint Louis, MO 3.0 1.0 854 $1,100 $1.29 18d 1 0.43mi
344 Midridge Dr Saint Louis, MO 2.0 1.0 810 $1,053 $1.30 44d 1 0.45mi
400 Lancashire Rd Saint Louis, MO 3.0 1.0 1200 $1,095 $0.91 44d 1 0.46mi
10213 Durness Dr Saint Louis, MO 2.0 1.0 932 $1,225 $1.31 44d 1 0.47mi
10052 Diamond Dr Saint Louis, MO 4.0 1.0 1181 $1,495 $1.27 13d 1 0.49mi
10432 Balmoral Dr Saint Louis, MO 4.0 1.0 826 $1,600 $1.94 2d 1 0.49mi
312 Banff Cir Saint Louis, MO 3.0 1.0 854 $1,175 $1.38 24d 1 0.50mi
437 Lancashire Rd Saint Louis, MO 3.0 1.0 1082 $1,395 $1.29 44d 1 0.50mi
9746 Diamond Dr Saint Louis, MO 3.0 2.0 910 $1,275 $1.40 44d 1 0.50mi
204 Tay Rd Saint Louis, MO 4.0 1.5 854 $1,500 $1.76 18d 1 0.51mi
432 Midlothian Rd Saint Louis, MO 3.0 1.0 1120 $1,350 $1.21 11d 1 0.54mi
251 Midlothian Rd Saint Louis, MO 3.0 1.0 1058 $1,499 $1.42 44d 1 0.55mi
329 Midlothian Rd Saint Louis, MO 3.0 1.0 854 $1,195 $1.40 3d 1 0.57mi
10201 Gourock Dr Saint Louis, MO 3.0 1.0 886 $1,275 $1.44 44d 1 0.59mi
10325 Lookaway Dr Saint Louis, MO 4.0 2.0 1248 $2,000 $1.60 11d 1 0.59mi
323 Shepley Dr Saint Louis, MO 3.0 1.0 850 $1,175 $1.38 2d 1 0.61mi
457 Shepley Dr Saint Louis, MO 3.0 1.0 854 $1,350 $1.58 24d 1 0.62mi
10052 Lilac Ave Saint Louis, MO 3.0 1.5 1143 $1,100 $0.96 8d 1 0.63mi
409 Shepley Dr Saint Louis, MO 3.0 1.0 854 $1,095 $1.28 5d 1 0.63mi
10401 Hobkirk Dr Saint Louis, MO 3.0 1.0 1050 $1,500 $1.43 18d 1 0.63mi
371 Adrian Dr Saint Louis, MO 2.0 1.0 1337 $1,200 $0.90 44d 1 0.64mi
157 Perthshire Rd Saint Louis, MO 3.0 1.0 873 $1,850 $2.12 44d 1 0.65mi
133 Perthshire Rd Saint Louis, MO 3.0 1.0 1225 $1,499 $1.22 44d 1 0.65mi
10519 Renfrew Dr Saint Louis, MO 3.0 1.5 982 $1,399 $1.42 44d 1 0.67mi
138 Grampian Rd Saint Louis, MO 3.0 1.0 873 $1,499 $1.72 44d 1 0.68mi
10617 Dunkeld Cir Saint Louis, MO 3.0 1.0 873 $1,299 $1.49 44d 1 0.68mi
10617 Dunkeld Cir Saint Louis, MO 3.0 1.0 873 $1,299 $1.49 8d 1 0.68mi
9943 Lilac Dr Saint Louis, MO 2.0 1.0 1086 $1,000 $0.92 44d 1 0.68mi
9640 Diamond Dr Saint Louis, MO 1.0–2.0 1.0 625 $800 $1.28 15d 3 0.69mi

Listing history 11 events

  1. 2026-06-18
    days on market $66,900 Active 14 DOM
  2. 2026-06-17
    days on market $66,900 Active 13 DOM
  3. 2026-06-16
    days on market $66,900 Active 12 DOM
  4. 2026-06-15
    days on market $66,900 Active 11 DOM
  5. 2026-06-13
    days on market $66,900 Active 9 DOM
  6. 2026-06-13
    days on market $66,900 Active 8 DOM
  7. 2026-06-09
    days on market $66,900 Active 5 DOM
  8. 2026-06-08
    days on market $66,900 Active 4 DOM
  9. 2026-06-07
    days on market $66,900 Active 3 DOM
  10. 2026-06-05
    remarks 464-char remark
  11. 2026-06-05
    listed $66,900 Active 1 DOM

ⓘ 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
$1,083 · $90/mo
Projected year-2 tax
$1,083 · $90/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
$16,736
− Mortgage interest
−$3,747
− Property taxes
−$1,083
− Insurance
−$334
− Repairs & maintenance
−$1,339
− Management
−$1,339
− Depreciation
−$1,946
Taxable income
$6,947
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,667
After-tax cash flow
$5,927/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 — Riverview

Score
58/100
State rank
#579
US rank
#20673

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Riverview, 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

+197.3% since first listed
3 events — show timeline
  • 2026-06-04 Listed $66,900 MARIS as Distributed by MLS Grid
  • 2021-04-21 Sold (Public Records) $1,161,650 Public Records
  • 1991-05-09 Sold (Public Records) $22,500 Public Records

Property tax history

+2.9%/yr

Latest (2022): $1,083 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…