CashFlowRE
Sign in Sign up
572 Mount Vernon Dr
D Composite 42.72
Why this score? — see what drove the D 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 +17.3/30.0
  • DSCR +5.4/10.0
  • ARV discount +4.6/15.0
  • Schools +3.8/10.0
  • 1% rule +3.6/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

572 Mount Vernon Dr · Arnold, MO 63010
4 bd · 1.5 ba · 888 sqft · SingleFamily public records · 4 Days on market
Built 1965 8,712 sqft lot $281/sqft · 92% above area Est $235k · 6% over

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

Listing remarks MLS

Move-In Condition w/ Plenty of Room both inside & Out! Updated Kitchen & Baths * Large eat-in Kitchen w/ Custom Cabinetry w/ Butlers Pantry, Stainless Steel Appliances, Luxury Vinyl Tile Flooring, Vinyl Sliding Door to Covered Deck/Rear & Ceiling Fan over Eating Area * Living Room * 3 Bedrooms & Full Bath * Full, Walkout Finished Lower Level w/ Large Family Room, Play Area (could be converted into Bedroom), Den, Full Bath & Storage Room w/ 11' of Closet * Hardwood Flooring in Living Rm, Hall & Stair Treads (Under Bedroom Carpet also) * Most interior Freshly Painted* 6 Panel Doors * Newer HVAC w/ Humidifier (2006) * 7 Ceiling Fans * Radon Mitigation System * Huge, Level Fenced Rear Yard w/ 14'x12' Covered Deck & 15'x14' Concrete Patio * Low Maint Exterior w/ Vinyl Siding, Newer 40 yr Architectural Shingled Roof (2019) & Vinyl Double-Hung Windows (both sashes tilt-in for EZ cleaning) * Garage w/ Double Wide Driveway * Close to Fox School Campus, Hwy 55 / 141 & Shopping and So MUCH MORE!

Key facts

  • Covered deck
  • Fenced backyard
  • Hardwood floors

Tags

HARDWOOD FLOORSSTAINLESS STEEL APPLIANCESFINISHED LOWER LEVELCOVERED DECKFENCED BACKYARD

Property features AI

Finance

  • Other: Living area reported as 1,600 (public records); Above-grade finished area from public records: 888; Below-grade finished area from public records: 712; Basement features include full basement with partial finish, 8+ ft pour, bathroom, egress window, walk-up access, radon mitigation and storage space
  • Financial info: Lease not considered; No second mortgage indicated

Exterior

  • Parking: Driveway; Attached garage (1 car)
  • Security: Fire alarm
  • Utilities: Public water; Public sewer; Electric service by Ameren; Cable available; Natural gas connected; Phone available; Electricity, sewer and water connected
  • Home design: Single-family residence; Multi/split levels; House structure type
  • Construction: Vinyl siding; Concrete perimeter foundation
  • Exterior features: Covered patio and deck; Front porch; Chain link backyard fencing; Level lot

Interior

  • Kitchen: Stainless steel appliances; Gas oven and gas range; Microwave; Refrigerator; Garbage disposal
  • Bedrooms: Four bedrooms total — three on the main level, one on the lower level
  • Flooring: Combination of carpet, tile and wood flooring
  • Bathrooms: Two full bathrooms — one on the main level, one in the lower level (basement)
  • Heating & cooling: Forced air heating (natural gas); Central electric air conditioning
  • Interior features: Eat-in kitchen; Fire alarm
  • Laundry & utility: Laundry located in the basement; Gas water heater

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/1.5-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $181 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $215k (13.8% below list).
  • Recommended offer: $215k (13.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 3.7% in Arnold — 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 62/100 on livability (#396 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, employment B; Watch: crime D+, amenities F, commute F.
  • Fox C-6 (suburban): math 35% / reading 50% proficiency, ranked #103 of 324 in MO (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fox Elem. (math 33% / reading 39%, grade F, #662 of 1,115 statewide, top 60%, 380 students, 40% FRL); Fox Sr. High (math 12% / reading 57%, grade F, #321 of 521 statewide, top 67%, 1,742 students, 28% FRL).
  • Market conditions: 153 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 807 units permitted in Jefferson County in 2024 (104 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($80k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 14y 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.
  • Current owner paid $88k; list at $250k implies a 186% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $215,461 (13.8% below list)

Questions for the listing agent

  1. Built in 1965 — 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 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?
  4. Crime grade is D 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.86%
Cap rate
7.16%
Cash-on-cash
3.11%
DSCR
1.14
GRM
9.7

CMA / ARV

ARV (median comp)
$234,772
List price
$249,900
Delta
6.44%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
667 Washington Dr 0.18mi 3/1.5 (-1) 900 (+1%) 10mo $185,000 $206 76
2287 Tenbrook Rd 0.35mi 3/1.5 (-1) 900 (+1%) 3mo $189,900 $211 74
477 Keller Dr 0.48mi 3/2.0 (-1) 888 (0%) 2mo $184,900 $208 69
2266 Starling Airport Rd 0.23mi 3/1.0 (-1) 960 (+8%) 2mo $109,000 $114 67
2283 Cessna Dr 0.32mi 3/1.5 (-1) 920 (+4%) 9mo $169,900 $185 66
834 Weedel Dr 0.44mi 3/1.5 (-1) 900 (+1%) 8mo $184,900 $205 65
490 Spruce Ct 0.20mi 3/1.0 (-1) 960 (+8%) 6mo $175,000 $182 65
2279 Cessna Dr 0.32mi 3/1.0 (-1) 960 (+8%) 7mo $150,000 $156 59
491 Oak Ct 0.20mi 3/1.0 (-1) 960 (+8%) 16mo $185,000 $193 57
871 Alan Dr 0.56mi 3/2.5 (-1) 912 (+3%) 10mo $210,000 $230 52
616 Wren Dr 0.35mi 3/3.0 (-1) 984 (+11%) 9mo $169,900 $173 48
844 Sun Vly 0.50mi 3/1.0 (-1) 1,000 (+13%) 6mo $220,000 $220 44

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-11.4%
Equity multiple
0.59×
Total profit
$-29,038
Equity at exit
$37,261
10-year hold
IRR
-2.3%
Equity multiple
0.85×
Total profit
$-10,795
Equity at exit
$21,607

Cash invested: $69,972 (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 63010

Active inventory
153
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$2,155 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$106 /mo · $1,274/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$452
Net cashflow
$181

Break-even live

Break-even rent $1,925
Max offer price $249,900
Occupancy floor 87%

Sensitivity live

Price -10% $323 -5% $252 +0% $181 +5% $111 +10% $40
Rent -10% $11 -5% $96 +0% $181 +5% $266 +10% $352
Rate -1.0pp $307 -0.5pp $245 base $181 +0.5pp $117 +1.0pp $51

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
$62,475
Closing costs
$7,497
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2303 Ida Dr Arnold, MO 3.0 1.5 1100 $1,895 $1.72 0d 1 0.76mi
2365 Ida Ln Unit 2365 Arnold, MO 3.0 1.5 1100 $1,695 $1.54 0d 1 0.83mi

Listing history 13 events

  1. 2026-05-14
    listed $249,900 Active 1023-char remark
  2. 2021-11-18
    soldstatus
  3. 2021-11-16
    soldstatus Closed 1036-char remark
    Show marketing remark (1036 chars)

    Move-In Condition w/ Plenty of Room both inside & Out! Updated Kitchen & Baths * Large eat-in Kitchen w/ Custom Cabinetry w/ Butlers Pantry, Stainless Steel Appliances, Luxury Vinyl Tile Flooring, Vinyl Sliding Door to Covered Deck/Rear & Ceiling Fan over Eating Area * Living Room * 3 Bedrooms & Full Bath * Full, Walkout Finished Lower Level w/ Large Family Room, Play Area (could be converted into Bedroom), Den, Full Bath & Storage Room w/ 11' of Closet * Hardwood Flooring in Living Rm, Hall & Stair Treads (Under Bedroom Carpet also) * Most interior Freshly Painted* 6 Panel Doors * Newer HVAC w/ Humidifier (2006) * 7 Ceiling Fans * Radon Mitigation System * Huge, Level Fenced Rear Yard w/ 14'x12' Covered Deck & 15'x14' Concrete Patio * Low Maint Exterior w/ Vinyl Siding, Newer 40 yr Architectural Shingled Roof (2019) & Vinyl Double-Hung Windows (both sashes tilt-in for EZ cleaning) * Garage w/ Double Wide Driveway * Close to Fox School Campus, Hwy 55 / 141 & Shopping and So MUCH MORE!

  4. 2021-10-18
    status Pending 1036-char remark
    Show marketing remark (1036 chars)

    Move-In Condition w/ Plenty of Room both inside & Out! Updated Kitchen & Baths * Large eat-in Kitchen w/ Custom Cabinetry w/ Butlers Pantry, Stainless Steel Appliances, Luxury Vinyl Tile Flooring, Vinyl Sliding Door to Covered Deck/Rear & Ceiling Fan over Eating Area * Living Room * 3 Bedrooms & Full Bath * Full, Walkout Finished Lower Level w/ Large Family Room, Play Area (could be converted into Bedroom), Den, Full Bath & Storage Room w/ 11' of Closet * Hardwood Flooring in Living Rm, Hall & Stair Treads (Under Bedroom Carpet also) * Most interior Freshly Painted* 6 Panel Doors * Newer HVAC w/ Humidifier (2006) * 7 Ceiling Fans * Radon Mitigation System * Huge, Level Fenced Rear Yard w/ 14'x12' Covered Deck & 15'x14' Concrete Patio * Low Maint Exterior w/ Vinyl Siding, Newer 40 yr Architectural Shingled Roof (2019) & Vinyl Double-Hung Windows (both sashes tilt-in for EZ cleaning) * Garage w/ Double Wide Driveway * Close to Fox School Campus, Hwy 55 / 141 & Shopping and So MUCH MORE!

  5. 2021-10-15
    listed $200,000 Active 1036-char remark
    Show marketing remark (1036 chars)

    Move-In Condition w/ Plenty of Room both inside & Out! Updated Kitchen & Baths * Large eat-in Kitchen w/ Custom Cabinetry w/ Butlers Pantry, Stainless Steel Appliances, Luxury Vinyl Tile Flooring, Vinyl Sliding Door to Covered Deck/Rear & Ceiling Fan over Eating Area * Living Room * 3 Bedrooms & Full Bath * Full, Walkout Finished Lower Level w/ Large Family Room, Play Area (could be converted into Bedroom), Den, Full Bath & Storage Room w/ 11' of Closet * Hardwood Flooring in Living Rm, Hall & Stair Treads (Under Bedroom Carpet also) * Most interior Freshly Painted* 6 Panel Doors * Newer HVAC w/ Humidifier (2006) * 7 Ceiling Fans * Radon Mitigation System * Huge, Level Fenced Rear Yard w/ 14'x12' Covered Deck & 15'x14' Concrete Patio * Low Maint Exterior w/ Vinyl Siding, Newer 40 yr Architectural Shingled Roof (2019) & Vinyl Double-Hung Windows (both sashes tilt-in for EZ cleaning) * Garage w/ Double Wide Driveway * Close to Fox School Campus, Hwy 55 / 141 & Shopping and So MUCH MORE!

  6. 2021-10-13
    historical $200,000 1036-char remark
    Show marketing remark (1036 chars)

    Move-In Condition w/ Plenty of Room both inside & Out! Updated Kitchen & Baths * Large eat-in Kitchen w/ Custom Cabinetry w/ Butlers Pantry, Stainless Steel Appliances, Luxury Vinyl Tile Flooring, Vinyl Sliding Door to Covered Deck/Rear & Ceiling Fan over Eating Area * Living Room * 3 Bedrooms & Full Bath * Full, Walkout Finished Lower Level w/ Large Family Room, Play Area (could be converted into Bedroom), Den, Full Bath & Storage Room w/ 11' of Closet * Hardwood Flooring in Living Rm, Hall & Stair Treads (Under Bedroom Carpet also) * Most interior Freshly Painted* 6 Panel Doors * Newer HVAC w/ Humidifier (2006) * 7 Ceiling Fans * Radon Mitigation System * Huge, Level Fenced Rear Yard w/ 14'x12' Covered Deck & 15'x14' Concrete Patio * Low Maint Exterior w/ Vinyl Siding, Newer 40 yr Architectural Shingled Roof (2019) & Vinyl Double-Hung Windows (both sashes tilt-in for EZ cleaning) * Garage w/ Double Wide Driveway * Close to Fox School Campus, Hwy 55 / 141 & Shopping and So MUCH MORE!

  7. 2017-09-27
    soldstatus
  8. 2017-09-22
    soldstatus Closed
    Show marketing remark (20 chars)

    sold pre-premiere...

  9. 2017-08-28
    listed $130,000
    Show marketing remark (20 chars)

    sold pre-premiere...

  10. 2012-03-21
    soldstatus
  11. 2012-03-20
    soldstatus
  12. 2012-02-07
    listed $99,900
  13. 1999-05-28
    soldstatus $87,500

ⓘ 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
$1,274 · $106/mo
Projected year-2 tax
$2,424 · $202/mo
Expected delta
+$1,150/yr (+$96/mo · 90.3%)

ⓘ 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 ≥108°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 0 unhealthy d/yr today · 3 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
$25,855
− Mortgage interest
−$13,998
− Property taxes
−$1,274
− Insurance
−$1,250
− Repairs & maintenance
−$2,068
− Management
−$2,068
− Depreciation
−$7,270
Taxable loss
−$2,073
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$498
After-tax cash flow
$2,674/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
Fox C-6
NCES district ID
2912300
Math proficiency
35% ▼ -11.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$60,849
Composite
37.54/100
National rank
#4392
State rank
#103 of 324 in MO

Livability — Arnold

Score
62/100
State rank
#396
US rank
#17082

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Arnold, MO
County
Jefferson County · 108,544 people
City population
34,478
Metro
St. Louis, MO-IL
Population (ZIP)
34,478
Household income
$79,784
Rent vs Own
20.9% rent · 79.1% own
Severe rent burden
422.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
235,088 people
By 2030
238,365 · +1.4%
By 2040
240,156 · +2.2%
By 2050
234,651 · -0.2%
By 2075
214,569 · -8.7%
By 2100
179,697 · -23.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (90%)
Race & ethnicity
White 90% Two or more races 6% Hispanic / Latino 2% Asian 1%
Common ancestry
Lithuanian 4% American 3% Romanian 2%
Foreign-born
5% · Canada, China
Languages at home
93% English-only · Russian/Polish/Slavic 3% Spanish 1% Chinese 1%

Political lean MEDSL · Jefferson

2024 margin
Solid R (+36.7) · D 31.0% · R 67.7% · Other 1.3%
2008→2024 swing
-39.3pp toward R · 2008: 2.5pp · 2024: -36.7pp
All cycles
2024: R+36.7 2020: R+33.9 2016: R+35.3 2012: R+12.7 2008: D+2.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -258.53%
Current HPI
190.586
Rent YoY
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

+185.6% since first listed
15 events — show timeline
  • 2026-06-12 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2026-05-19 Pending MARIS as Distributed by MLS Grid
  • 2026-05-14 Listed $249,900 MARIS as Distributed by MLS Grid
  • 2021-11-18 Sold (Public Records) Public Records
  • 2021-11-16 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2021-10-18 Pending MARIS as Distributed by MLS Grid
  • 2021-10-15 Listed $200,000 MARIS as Distributed by MLS Grid
  • 2021-10-13 Coming Soon $200,000 MARIS as Distributed by MLS Grid
  • 2017-09-27 Sold (Public Records) Public Records
  • 2017-09-22 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2017-08-28 Listed $130,000 MARIS as Distributed by MLS Grid
  • 2012-03-21 Sold (Public Records) Public Records
  • 2012-03-20 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2012-02-07 Listed $99,900 MARIS as Distributed by MLS Grid
  • 1999-05-28 Sold (Public Records) $87,500 Public Records

Property tax history

+2.5%/yr

Latest (2025): $1,274 · +4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…