CashFlowRE
Sign in Sign up
311 Superior Dr
B Composite 72.8
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 +29.7/30.0
  • ARV discount +13.5/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • Rent growth +4.8/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$109,900

311 Superior Dr · Ferguson, MO 63135
3 bd · 1.0 ba · 1,280 sqft · SingleFamily public records · 53 Days on market
Built 1953 6,272 sqft lot $86/sqft · 13% below area Est $127k · 13% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 311 Superior Drive, a well-positioned single-family home located in the heart of Ferguson, offering comfort, functionality, and strong potential. Built in the mid-20th century, this charming ranch-style residence features approximately 3 bedrooms and 1 bathroom with a practical layout designed for everyday living. Inside, you’ll find a bright living room with ample natural light, a functional kitchen with adjoining dining space, and generously sized bedrooms all on the main level—ideal for convenient one-floor living. There is also a sunroom to enjoy. A full basement expands the home’s possibilities, offering space for storage, a recreation area, or future finishing. Outside, the property sits on a sizable residential lot with a private yard, perfect for outdoor gatherings, gardening, or relaxing evenings.

Key facts

  • Sunroom
  • Full basement
  • Private yard

Tags

SUNROOMFULL BASEMENTPRIVATE YARD

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/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $400 ($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 58/100 on livability (#586 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: health & safety C-, schools F, crime 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.
  • Market conditions: Rents rising fast (+9.0%/yr); 162 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($52k/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 + 8.0% rent growth), your $31k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $36k; list at $110k implies a 201% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1953 — 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 53 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 1953 — 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
1.33%
Cap rate
10.66%
Cash-on-cash
15.60%
DSCR
1.69
GRM
6.3

CMA / ARV

ARV (median comp)
$126,771
List price
$109,900
Delta
-13.31%
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
406 Teston Dr 0.14mi 3/1.0 1,320 (+3%) 4mo $89,900 $68 85
509 Royal Ave 0.17mi 3/1.5 1,375 (+7%) 3mo $110,000 $80 75
315 Royal Ave 0.27mi 3/1.0 1,176 (-8%) 3mo $95,000 $81 71
1007 Hutton Pl 0.39mi 2/2.0 (-1) 1,214 (-5%) 2mo $36,000 $30 63
1102 Thatcher Ave 0.51mi 2/1.0 (-1) 1,202 (-6%) 2mo $145,000 $121 60
1330 Chambers Rd 0.64mi 3/2.0 1,339 (+5%) 3mo $139,900 $104 56
237 S Barat Ave 0.63mi 2/2.0 (-1) 1,310 (+2%) 4mo $85,000 $65 55
410 Robert Ave 0.34mi 4/2.0 (+1) 1,471 (+15%) 2mo $60,000 $41 49
206 Thoroughman Ave 0.39mi 4/2.5 (+1) 1,112 (-13%) 3mo $180,000 $162 46
127 Thoroughman Ave 0.51mi 4/2.0 (+1) 1,132 (-12%) 2mo $219,999 $194 46
945 Edgehill Dr 0.67mi 3/1.0 1,110 (-13%) 3mo $114,900 $104 44
1221 Thatcher Ave 0.63mi 4/2.0 (+1) 1,462 (+14%) 4mo $159,900 $109 35

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
11.9%
Equity multiple
1.50×
Total profit
$15,384
Equity at exit
$16,386
10-year hold
IRR
24.5%
Equity multiple
3.64×
Total profit
$81,326
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 63135

Rents YoY
9.0%
Active inventory
162
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,458 high interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$129 /mo · $1,554/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$400

Break-even live

Break-even rent $951
Max offer price $109,900
Occupancy floor 68%

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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
307 Coppinger Dr Saint Louis, MO 3.0 1.0 960 $1,095 $1.14 17d 1 0.12mi
401 Millman Dr Saint Louis, MO 3.0 1.0 1008 $1,450 $1.44 16d 1 0.13mi
536 Ames Pl Saint Louis, MO 4.0 1.5 1305 $1,750 $1.34 1d 1 0.16mi
338 La Motte Ln Saint Louis, MO 2.0 1.0 904 $1,150 $1.27 43d 1 0.20mi
13 N Hartnett Ave Saint Louis, MO 3.0 1.0 1140 $1,400 $1.23 10d 1 0.31mi
920 Hutton Pl Saint Louis, MO 3.0 1.0 912 $1,195 $1.31 43d 1 0.31mi
410 Robert Ave Ferguson, MO 4.0 2.0 1471 $2,000 $1.36 11d 1 0.34mi
104 Fenwick Dr Saint Louis, MO 3.0 1.0 960 $1,250 $1.30 23d 1 0.60mi
227 Meadowcrest Dr Saint Louis, MO 3.0 1.0 960 $1,500 $1.56 43d 1 0.64mi
945 Edgehill Dr Saint Louis, MO 3.0 1.0 1110 $1,575 $1.42 43d 1 0.68mi
249 S Hartnett Ave Saint Louis, MO 3.0 1.0 960 $1,220 $1.27 23d 1 0.69mi
338 Saint Louis Ave Saint Louis, MO 3.0 1.0 1200 $1,200 $1.00 43d 1 0.79mi
296 Meadowcrest Dr Saint Louis, MO 3.0 1.0 960 $1,550 $1.61 14d 1 0.82mi
324 Emmett Ave Saint Louis, MO 3.0 2.0 1357 $1,650 $1.22 23d 1 0.82mi
110 Paul Ave Saint Louis, MO 3.0 1.0 875 $1,050 $1.20 7d 1 0.89mi
419 S Florissant Rd Ferguson, MO 2.0 1.0 1100 $1,200 $1.09 43d 1 0.93mi
222 Randolph Ave Saint Louis, MO 2.0 1.0 964 $1,400 $1.45 7d 1 1.04mi
246 Louisa Ave Saint Louis, MO 3.0 1.0 1036 $1,600 $1.54 43d 1 1.05mi
9845 Dennis Dr Saint Louis, MO 3.0 1.0 960 $1,550 $1.61 12d 1 1.09mi
617 Tesmore Pl Saint Louis, MO 2.0 1.0 877 $1,200 $1.37 43d 1 1.10mi
9850 Dennis Dr Saint Louis, MO 2.0 1.0 1032 $1,175 $1.14 43d 1 1.10mi
10329 Chesley Dr Saint Louis, MO 3.0 1.0 1014 $1,350 $1.33 23d 1 1.14mi
541 Hentschel Pl Saint Louis, MO 2.0 1.0 1305 $1,500 $1.15 4d 1 1.16mi
1547 Babcock Dr Saint Louis, MO 3.0 1.0 1014 $1,480 $1.46 43d 1 1.16mi
1654 Mowbry Ln Saint Louis, MO 3.0 1.0 936 $1,300 $1.39 23d 1 1.18mi
9868 Lorna Ln Saint Louis, MO 3.0 1.0 1032 $1,175 $1.14 43d 1 1.20mi
1131 N Florissant Rd Saint Louis, MO 3.0 1.0 1580 $1,390 $0.88 23d 1 1.20mi
60 Mayme Dr Saint Louis, MO 3.0 1.0 960 $1,285 $1.34 43d 1 1.20mi
6170 Emerald Ave Saint Louis, MO 3.0 1.0 1286 $1,500 $1.17 14d 1 1.22mi
6170 Emerald Ave Saint Louis, MO 3.0 1.0 1286 $1,425 $1.11 2d 1 1.22mi
6188 Dupree Ave Saint Louis, MO 3.0 1.5 972 $1,300 $1.34 43d 1 1.23mi
910 Disco Dr Saint Louis, MO 3.0 1.0 924 $1,260 $1.36 16d 1 1.24mi
9717 Dennis Dr Saint Louis, MO 3.0 1.0 1056 $1,323 $1.25 43d 1 1.25mi
265 S Harvey Ave Saint Louis, MO 3.0 1.5 1240 $1,350 $1.09 43d 1 1.26mi
9839 Medford Dr Saint Louis, MO 3.0 1.0 912 $1,095 $1.20 43d 1 1.26mi
6156 Wulff Dr Saint Louis, MO 3.0 2.0 960 $1,425 $1.48 10d 1 1.26mi
9840 Medford Dr Saint Louis, MO 3.0 1.0 912 $1,095 $1.20 43d 1 1.28mi
846 Elsworth Pl Saint Louis, MO 4.0 1.0 1352 $1,600 $1.18 4d 1 1.28mi
9750 Lorna Ln Saint Louis, MO 3.0 1.0 1032 $1,100 $1.07 43d 1 1.29mi
1550 Northwinds Estates Dr St. Louis, MO 1.0–2.0 1.0–1.5 877 $1,050 $1.20 43d 1 1.31mi

Listing history 15 events

  1. 2026-06-10
    status $109,900 Pending 53 DOM
  2. 2026-06-09
    days on market $109,900 Active 53 DOM
  3. 2026-06-08
    days on market $109,900 Active 52 DOM
  4. 2026-06-07
    days on market $109,900 Active 51 DOM
  5. 2026-06-05
    days on market $109,900 Active 48 DOM
  6. 2026-06-03
    days on market $109,900 Active 47 DOM
  7. 2026-06-02
    days on market $109,900 Active 46 DOM
  8. 2026-06-01
    days on market $109,900 Active 45 DOM
  9. 2026-05-31
    days on market $109,900 Active 44 DOM
  10. 2026-04-17
    listed $109,900 Active 849-char remark
    Show marketing remark (849 chars)

    Welcome to 311 Superior Drive, a well-positioned single-family home located in the heart of Ferguson, offering comfort, functionality, and strong potential. Built in the mid-20th century, this charming ranch-style residence features approximately 3 bedrooms and 1 bathroom with a practical layout designed for everyday living. Inside, you’ll find a bright living room with ample natural light, a functional kitchen with adjoining dining space, and generously sized bedrooms all on the main level—ideal for convenient one-floor living. There is also a sunroom to enjoy. A full basement expands the home’s possibilities, offering space for storage, a recreation area, or future finishing. Outside, the property sits on a sizable residential lot with a private yard, perfect for outdoor gatherings, gardening, or relaxing evenings.

  11. 2020-03-03
    soldstatus $36,454
  12. 2011-10-28
    soldstatus $345,000
  13. 2011-02-15
    soldstatus $12,000
  14. 2011-02-15
    soldstatus $21,500
  15. 1993-05-19
    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
$1,554 · $129/mo
Projected year-2 tax
$1,554 · $129/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 ≥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
$17,492
− Mortgage interest
−$6,156
− Property taxes
−$1,554
− Insurance
−$550
− Repairs & maintenance
−$1,399
− Management
−$1,399
− Depreciation
−$3,197
Taxable income
$3,237
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$777
After-tax cash flow
$4,022/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 — Ferguson

Score
58/100
State rank
#586
US rank
#20809

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ferguson, MO
County
Saint Louis County · 888,823 people
City population
18,381
Metro
St. Louis, MO-IL
Population (ZIP)
18,381
Household income
$52,328
Rent vs Own
45.8% rent · 54.2% own
Severe rent burden
957.0

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 28% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 1% Iranian 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 4%

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
▼ -152.56%
Current HPI
138.6781
Rent YoY
▲ 9.03%
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

+815.8% since first listed
6 events — show timeline
  • 2026-04-17 Listed $109,900 MARIS as Distributed by MLS Grid
  • 2020-03-03 Sold (Public Records) $36,454 Public Records
  • 2011-10-28 Sold (Public Records) $345,000 Public Records
  • 2011-02-15 Sold (Public Records) $21,500 Public Records
  • 2011-02-15 Sold (Public Records) $12,000 Public Records
  • 1993-05-19 Sold (Public Records) Public Records

Property tax history

+10.6%/yr

Latest (2022): $1,554 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…