CashFlowRE
Sign in Sign up
1334 Fairmount Ct
B- Composite 67.5
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.8/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$100,000

1334 Fairmount Ct · St. Louis, MO 63139
3 bd · 2.0 ba · 792 sqft · SingleFamily public records · 3 Days on market
Built 1946 4,621 sqft lot

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

Listing remarks

Excellent opportunity for a flip or add to your rental portfolio. Real potential for equity in this home. Amazing location. 3 bed 2 bath home with off street parking, full basement, and a level lot with a ton of potential.

Key facts

  • 4,621 sq ft lot
  • Built 1946
  • Listed 3 days

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Electric service (other); Cable available
  • Home design: Single-family residence; One story
  • Construction: Vinyl siding
  • Exterior features: Located on a cul-de-sac; Level lot

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning (electric)
  • Interior features: Partially finished basement; Seven total rooms

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 $100k.

Deal economics

  • At list price, monthly cash flow is $515 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Cap rate 12.5% vs local median 5.0% in St. Louis — 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: area grade B — affects rentability + tenant quality, not the cash-flow math above.
  • St. Louis City (urban): math 10% / reading 18% proficiency, ranked #312 of 324 in MO (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 80% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Mason Elem. (math 22% / reading 37%, grade F, #813 of 1,115 statewide, top 75%, 389 students, 99% FRL); Roosevelt High (math 2% / reading 8%, grade F, #517 of 521 statewide, top 100%, 460 students, 99% FRL) — zoned schools average 99% FRL vs 80% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+5.4%/yr); 138 active listings in the ZIP; 31 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; solid renter incomes; 294 units permitted in St. Louis city in 2024 (227 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • St. Louis County population projected to shrink 6% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 5.4% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: property tax is 2.7% of price; built in 1946 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $100,000

Questions for the listing agent

  1. Built in 1946 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
1.66%
Cap rate
12.47%
Cash-on-cash
22.07%
DSCR
1.98
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$209,880
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1338 Fairmount Ct 0.01mi 2/1.0 (-1) 792 (0%) 1mo $179,000 $226 90
1438 Central Ave 0.26mi 2/1.0 (-1) 799 (+1%) 5mo $240,000 $300 73
1519 Sanford Ave 0.25mi 2/2.0 (-1) 840 (+6%) 4mo $225,000 $268 70
1371 Louisville Ave 0.10mi 3/1.0 889 (+12%) 1mo $149,900 $169 70
1122 Grandview Pl 0.27mi 3/1.5 864 (+9%) 2mo $199,900 $231 68
6554 Mitchell Ter 0.40mi 2/1.0 (-1) 768 (-3%) 1mo $194,900 $254 66
1523 Graham 0.50mi 2/1.0 (-1) 779 (-2%) 0mo $199,900 $257 64
1414 Mccausland Ave 0.39mi 3/1.5 725 (-8%) 2mo $369,900 $510 64
6821 W Park Ave 0.28mi 2/1.0 (-1) 836 (+6%) 6mo $199,900 $239 63
6756 Dolan Pl 0.26mi 2/1.0 (-1) 864 (+9%) 6mo $229,900 $266 59
1933 Blendon Pl 0.66mi 2/1.0 (-1) 756 (-4%) 6mo $200,000 $265 48
6136 Victoria Ave 0.58mi 2/1.0 (-1) 864 (+9%) 2mo $249,000 $288 47

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 · 5.39% rent growth · sell at horizon

5-year hold
IRR
17.7%
Equity multiple
1.74×
Total profit
$20,761
Equity at exit
$14,910
10-year hold
IRR
28.0%
Equity multiple
3.79×
Total profit
$78,254
Equity at exit
$8,646

Cash invested: $28,000 (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 63139

Rents YoY
5.4%
Active inventory
138
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,657 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$228 /mo · $2,740/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$348
Net cashflow
$515

Break-even live

Break-even rent $1,006
Max offer price $100,000
Occupancy floor 64%

Sensitivity live

Price -10% $572 -5% $543 +0% $515 +5% $487 +10% $458
Rent -10% $384 -5% $449 +0% $515 +5% $580 +10% $646
Rate -1.0pp $565 -0.5pp $540 base $515 +0.5pp $489 +1.0pp $463

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
$25,000
Closing costs
$3,000
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6620 Wise Ave Unit 6620 St. Louis, MO 2.0 2.0 664 $2,400 $3.61 44d 1 0.13mi
6605 Clayton Ave Saint Louis, MO 1.0–2.0 1.0–2.0 860 $1,723 $2.00 3d 8 0.21mi
6723 Glades Ave Saint Louis, MO 3.0 1.0 980 $1,750 $1.79 8d 1 0.43mi
6320 Berthold Ave Unit 1st Flr St. Louis, MO 2.0 1.0 750 $1,400 $1.87 24d 1 0.47mi
7018 Plateau Ave Saint Louis, MO 2.0 2.0 1040 $1,995 $1.92 2d 1 0.51mi
7027 Plateau Ave Saint Louis, MO 2.0 1.0 816 $1,750 $2.14 44d 1 0.52mi
6226-6238 Oakland Ave St. Louis, MO 1.0–2.0 1.0 571 $1,125 $1.97 3d 3 0.57mi
6238 Southwood Ave Unit 3S St. Louis, MO 2.0 2.0 1100 $1,595 $1.45 44d 1 0.70mi
2050 Yale Ave Maplewood, MO 2.0 1.0 700 $1,150 $1.64 24d 1 0.76mi
665 S Skinker Blvd Saint Louis, MO 3.0 1.0–2.0 1080 $3,500 $3.24 17d 40 0.77mi
665 S Skinker Blvd Saint Louis, MO 3.0 1.0–2.0 1080 $3,045 $2.82 2d 43 0.77mi
6300 N Rosebury Ave Saint Louis, MO 2.0 1.0 930 $1,595 $1.72 44d 1 0.79mi
6300 N Rosebury Ave Unit 1N Clayton, MO 2.0 1.0 930 $1,600 $1.72 44d 1 0.79mi
6302 N Rosebury Ave Unit 1W Clayton, MO 2.0 1.0 870 $1,200 $1.38 44d 1 0.80mi
6301 N Rosebury Ave Unit 3W Clayton, MO 2.0 1.0 870 $1,595 $1.83 44d 1 0.82mi
6323 S Rosebury Ave Unit 2E Clayton, MO 2.0 2.0 1100 $1,995 $1.81 18d 1 0.82mi
2533 Tamm Ave Saint Louis, MO 2.0 1.0 720 $1,550 $2.15 5d 1 0.87mi
5700 Highlands Plaza Dr Saint Louis, MO 3.0 1.0–2.0 1029 $4,100 $3.98 3d 24 0.94mi
2262 Yale Ave Saint Louis, MO 2.0 1.0 900 $2,700 $3.00 15d 1 1.01mi
7473 Wise Ave Saint Louis, MO 2.0 1.0 917 $1,295 $1.41 44d 1 1.02mi
7208 Zephyr Pl Apt 1E Maplewood, MO 2.0 1.0 1100 $1,199 $1.09 44d 1 1.07mi
2507 Bellevue Ave Unit 2507 1 Maplewood, MO 2.0 1.0 800 $1,245 $1.56 44d 1 1.07mi
7210 Lyndover Pl Unit 3E Maplewood, MO 2.0 1.0 800 $1,250 $1.56 8d 1 1.12mi
6225 Marmaduke Ave Saint Louis, MO 3.0 2.0 1008 $2,179 $2.16 5d 1 1.20mi
2624 Roseland Ter Saint Louis, MO 2.0 1.0 750 $1,045 $1.39 3d 2 1.21mi
6048 Southwest Ave St. Louis, MO 2.0 1.0 770 $1,200 $1.56 44d 1 1.22mi
1421 Claytonia Ter Unit 1F Richmond Heights, MO 2.0 1.0 855 $1,125 $1.32 11d 1 1.28mi
1146 Moorlands Dr Richmond Heights, MO 2.0 1.0 1075 $1,500 $1.40 44d 1 1.30mi
7560 Alicia Ave Saint Louis, MO 2.0 1.0 960 $1,650 $1.72 44d 1 1.36mi
6228 Arsenal St Unit 1F St. Louis, MO 2.0 1.0 1050 $1,250 $1.19 44d 1 1.39mi
7135 Canterbury Ave Saint Louis, MO 1.0–2.0 1.0–1.5 1016 $2,155 $2.12 20d 4 1.41mi

Listing history 3 events

  1. 2026-06-02
    status $100,000 Pending 3 DOM
  2. 2026-06-01
    days on market $100,000 Active 3 DOM
  3. 2026-05-31
    days on market $100,000 Active 2 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
$2,740 · $228/mo
Projected year-2 tax
$2,740 · $228/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 · 20 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
$19,889
− Mortgage interest
−$5,602
− Property taxes
−$2,740
− Insurance
−$500
− Repairs & maintenance
−$1,591
− Management
−$1,591
− Depreciation
−$2,909
Taxable income
$4,956
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,189
After-tax cash flow
$4,990/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
St. Louis City
NCES district ID
2929280
Math proficiency
10% ▼ -6.00%
Reading proficiency
18% ▼ -3.00%
Median HH income
$35,685
Composite
11.54/100
National rank
#9699
State rank
#312 of 324 in MO

Livability — St. Louis

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
St. Louis, MO
County
Saint Louis City · 254,015 people
City population
283,259
Metro
St. Louis, MO-IL
Population (ZIP)
21,631
Household income
$75,757
Rent vs Own
37.4% rent · 62.6% own
Severe rent burden
653.0

Population outlook (St. Louis County) Hauer SSP2

Today (2025)
315,737 people
By 2030
313,865 · -0.6%
By 2040
305,439 · -3.3%
By 2050
296,529 · -6.1%
By 2075
271,028 · -14.2%
By 2100
255,359 · -19.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (70%)
Race & ethnicity
White 70% Black 16% Two or more races 7% Hispanic / Latino 5% Asian 3%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Lithuanian 4% Slovak 2% Romanian 2%
Foreign-born
5% · Canada, China
Languages at home
93% English-only · Spanish 2% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · St. Louis

2024 margin
Solid D (+64.7) · D 81.4% · R 16.7% · Other 2.0%
2008→2024 swing
-3.5pp toward R · 2008: 68.2pp · 2024: 64.7pp
All cycles
2024: D+64.7 2020: D+66.2 2016: D+63.7 2012: D+66.6 2008: D+68.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -277.54%
Current HPI
256.7513
Rent YoY
▲ 5.39%
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

+1.0% since first listed
4 events — show timeline
  • 2026-05-29 Listed $100,000 MARIS as Distributed by MLS Grid
  • 2008-01-07 Sold (Public Records) $153,000 Public Records
  • 2004-01-13 Sold (Public Records) $99,000 Public Records
  • 2004-01-13 Sold (Public Records) Public Records

Property tax history

+5.5%/yr

Latest (2024): $2,740 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…