CashFlowRE
Sign in Sign up
1460 Fox Run Dr
C+ Composite 62.13
Why this score? — see what drove the C+ 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 +17.4/30.0
  • ARV discount +13.1/15.0
  • Appreciation +10.0/10.0
  • DSCR +5.4/10.0
  • 1% rule +4.5/10.0
  • Rent growth +4.4/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$169,900

1460 Fox Run Dr · Florissant, MO 63033
3 bd · 2.0 ba · 1,050 sqft · SingleFamily public records · 11 Days on market
Built 1964 9,888 sqft lot $162/sqft · 12% below area Est $194k · 12% under

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

Listing remarks MLS

Investor's Dream in Florissant – 1460 Fox Run Dr. Calling all investors and savvy buyers! This 4-bedroom, 2-bathroom split foyer offers tremendous potential at 1460 Fox Run Dr. in Florissant, MO. The home features beautiful wood flooring throughout the upstairs bedrooms, living room, and breakfast room, providing a solid foundation for your vision. A 2-car garage adds convenience and value to this opportunity-rich property. Whether you're looking to add to your rental portfolio, flip for profit, or customize a home to your taste, this property is ready for its next chapter. Don't miss this chance to unlock the equity in a home with great bones in a desirable Florissant location. Schedule your showing today! Home is being sold as-is, seller to do no inspections, make no repairs.

Key facts

  • Wood flooring
  • Desirable location
  • 2 car garage

Tags

WOOD FLOORING2 CAR GARAGEDESIRABLE LOCATION

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 $170k.

Deal economics

  • At list price, monthly cash flow is $128 ($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 $161k (5.1% below list).
  • Recommended offer: $161k (5.1% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 73/100 on livability (#82 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime C-, amenities D+, schools D.
  • 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 (+7.5%/yr); 221 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).

Forward outlook

  • In year one you build about $18k of equity ($1k loan paydown + $17k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 7.5% rent growth), your $48k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$46k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $89k; list at $170k implies a 91% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $161,261 (5.1% below list)

Questions for the listing agent

  1. Built in 1964 — 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. 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
0.95%
Cap rate
7.20%
Cash-on-cash
3.23%
DSCR
1.14
GRM
8.8

CMA / ARV

ARV (median comp)
$193,849
List price
$169,900
Delta
-12.35%
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
1460 Fox Run Dr 0.00mi 4/2.0 (+1) 1,050 (0%) 1mo $169,900 $162 94
1420 Nashua Dr 0.17mi 3/1.5 1,092 (+4%) 2mo $199,000 $182 81
1480 Burning Tree Dr 0.09mi 3/2.0 1,140 (+9%) 2mo $200,000 $175 80
1475 Nashua Dr 0.14mi 3/1.5 1,160 (+10%) 1mo $169,900 $146 73
18 Redwood Dr 0.57mi 3/2.0 1,046 (-0%) 2mo $134,000 $128 71
1585 Pepperhill Dr 0.12mi 3/2.0 1,204 (+15%) 2mo $225,000 $187 68
1770 Beverly Dr 0.59mi 3/1.5 1,040 (-1%) 1mo $200,000 $192 68
1980 Parker Rd 0.23mi 3/1.5 1,196 (+14%) 1mo $182,157 $152 63
2345 Hummingbird Dr 0.53mi 3/1.0 988 (-6%) 2mo $175,000 $177 59
2190 Glenoro Dr 0.65mi 4/2.5 (+1) 1,083 (+3%) 3mo $225,999 $209 55
1710 Kay Dr 0.58mi 3/1.0 960 (-9%) 2mo $135,000 $141 53
2265 Briarcrest Dr 0.72mi 4/2.0 (+1) 1,092 (+4%) 3mo $200,000 $183 52

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 7.51% rent growth · sell at horizon

5-year hold
IRR
28.3%
Equity multiple
3.28×
Total profit
$108,346
Equity at exit
$153,059
10-year hold
IRR
26.0%
Equity multiple
7.96×
Total profit
$331,255
Equity at exit
$330,078

Cash invested: $47,572 (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 63033

Home prices YoY
2.5%
Rents YoY
7.5%
Active inventory
221
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$1,613 high interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$184 /mo · $2,209/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$128

Break-even live

Break-even rent $1,450
Max offer price $169,900
Occupancy floor 87%

Sensitivity live

Price -10% $224 -5% $176 +0% $128 +5% $80 +10% $32
Rent -10% $1 -5% $64 +0% $128 +5% $192 +10% $255
Rate -1.0pp $214 -0.5pp $171 base $128 +0.5pp $84 +1.0pp $39

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
$42,475
Closing costs
$5,097
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1045 N New Florissant Rd Florissant, MO 2.0 1.0 783 $1,250 $1.60 15d 1 0.46mi
1004 N New Florissant Rd Florissant, MO 2.0 1.0 719 $1,375 $1.91 24d 1 0.48mi
1785 Trotter Way Florissant, MO 3.0 2.0 1297 $1,806 $1.39 8d 1 0.50mi
10 Saint Celeste Dr Florissant, MO 2.0 1.0 716 $1,290 $1.80 13d 1 0.57mi
1710 Kay Dr Florissant, MO 3.0 1.0 960 $1,500 $1.56 3d 1 0.58mi
9 Saint Celeste Dr Florissant, MO 3.0 1.0 992 $1,450 $1.46 44d 1 0.58mi
1600 Horseshoe Dr Florissant, MO 3.0 2.0 1314 $1,550 $1.18 44d 1 0.58mi
3 Champlain Ct Florissant, MO 3.0 1.0 1100 $1,600 $1.45 44d 1 0.62mi
560 Jamaica Pl Florissant, MO 3.0 2.0 1350 $1,653 $1.22 44d 1 0.73mi
1725 Saint Catherine St Florissant, MO 3.0 1.0 1107 $1,800 $1.63 15d 1 0.76mi
2990 Santiago Dr Florissant, MO 2.0 2.0 984 $1,200 $1.22 44d 1 0.79mi
20 Saint Benedict Ln Florissant, MO 3.0 1.5 1092 $1,525 $1.40 21d 1 0.81mi
1280 Saint Catherine St Florissant, MO 3.0 1.0 1274 $1,600 $1.26 15d 1 0.84mi
410 Ridge Dr Florissant, MO 3.0 2.0 1226 $1,650 $1.35 18d 1 0.89mi
1983 Greenheath Dr Florissant, MO 3.0 2.0 1040 $1,331 $1.28 4d 1 0.94mi
330 Moule Dr Florissant, MO 3.0 1.0 1014 $1,575 $1.55 44d 1 0.97mi
1545 Washington St Florissant, MO 3.0 1.5 1337 $2,055 $1.54 4d 1 1.01mi
3209 Cross Keys Dr Florissant, MO 1.0–2.0 1.0 700 $1,100 $1.57 2d 1 1.04mi
470 Hundley Dr Florissant, MO 3.0 2.0 962 $1,595 $1.66 44d 1 1.07mi
1600 Washington St Florissant, MO 3.0 1.5 1095 $1,250 $1.14 21d 1 1.07mi
765 Bobbins Ln Florissant, MO 3.0 1.0 1107 $1,450 $1.31 44d 1 1.08mi
3 Cantabrian Ct Florissant, MO 3.0 2.0 1436 $1,881 $1.31 15d 1 1.10mi
297 Saint Eugene Ln Florissant, MO 2.0 1.0 1100 $1,100 $1.00 44d 1 1.10mi
100 Taney Dr Florissant, MO 3.0 1.0 1148 $1,495 $1.30 22d 1 1.13mi
790 Pebble Ln Florissant, MO 3.0 2.0 1242 $1,795 $1.45 24d 1 1.16mi
4 Sharon Ct Florissant, MO 3.0 2.0 1108 $1,800 $1.62 3d 1 1.22mi
305 S Lafayette St Florissant, MO 3.0 1.0 864 $1,409 $1.63 17d 1 1.22mi
3144 Sunswept Pk Ct Florissant, MO 1.0–3.0 1.0–2.0 818 $1,250 $1.53 2d 12 1.24mi
155 Reeb Ln Apt 2 Florissant, MO 2.0 1.0 850 $995 $1.17 44d 1 1.35mi
167 Reeb Ln Florissant, MO 1.0–2.0 1.0 850 $1,300 $1.53 3d 4 1.35mi
765 Babler Dr Florissant, MO 3.0 2.0 888 $1,700 $1.91 8d 1 1.39mi
21 Quick Dr Apt 1 Florissant, MO 2.0 1.0 850 $1,100 $1.29 44d 1 1.43mi
21 Quick Dr Apt 3 Florissant, MO 2.0 1.0 850 $995 $1.17 24d 1 1.43mi
23 Quick Dr Apt 2 Florissant, MO 2.0 1.0 850 $1,100 $1.29 44d 1 1.43mi
855 Daniel Boone Dr Florissant, MO 3.0 1.0 964 $1,400 $1.45 44d 1 1.44mi

Listing history 5 events

  1. 2026-05-09
    status Pending 801-char remark
    Show marketing remark (801 chars)

    Investor's Dream in Florissant – 1460 Fox Run Dr. Calling all investors and savvy buyers! This 4-bedroom, 2-bathroom split foyer offers tremendous potential at 1460 Fox Run Dr. in Florissant, MO. The home features beautiful wood flooring throughout the upstairs bedrooms, living room, and breakfast room, providing a solid foundation for your vision. A 2-car garage adds convenience and value to this opportunity-rich property. Whether you're looking to add to your rental portfolio, flip for profit, or customize a home to your taste, this property is ready for its next chapter. Don't miss this chance to unlock the equity in a home with great bones in a desirable Florissant location. Schedule your showing today! Home is being sold as-is, seller to do no inspections, make no repairs.

  2. 2026-05-05
    price $169,900 801-char remark
    Show marketing remark (801 chars)

    Investor's Dream in Florissant – 1460 Fox Run Dr. Calling all investors and savvy buyers! This 4-bedroom, 2-bathroom split foyer offers tremendous potential at 1460 Fox Run Dr. in Florissant, MO. The home features beautiful wood flooring throughout the upstairs bedrooms, living room, and breakfast room, providing a solid foundation for your vision. A 2-car garage adds convenience and value to this opportunity-rich property. Whether you're looking to add to your rental portfolio, flip for profit, or customize a home to your taste, this property is ready for its next chapter. Don't miss this chance to unlock the equity in a home with great bones in a desirable Florissant location. Schedule your showing today! Home is being sold as-is, seller to do no inspections, make no repairs.

  3. 2026-04-27
    listed $179,900 Active 801-char remark
    Show marketing remark (801 chars)

    Investor's Dream in Florissant – 1460 Fox Run Dr. Calling all investors and savvy buyers! This 4-bedroom, 2-bathroom split foyer offers tremendous potential at 1460 Fox Run Dr. in Florissant, MO. The home features beautiful wood flooring throughout the upstairs bedrooms, living room, and breakfast room, providing a solid foundation for your vision. A 2-car garage adds convenience and value to this opportunity-rich property. Whether you're looking to add to your rental portfolio, flip for profit, or customize a home to your taste, this property is ready for its next chapter. Don't miss this chance to unlock the equity in a home with great bones in a desirable Florissant location. Schedule your showing today! Home is being sold as-is, seller to do no inspections, make no repairs.

  4. 1999-10-20
    soldstatus $89,000
  5. 1979-04-01
    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
$2,209 · $184/mo
Projected year-2 tax
$2,209 · $184/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 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥105°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
$19,351
− Mortgage interest
−$9,517
− Property taxes
−$2,209
− Insurance
−$850
− Repairs & maintenance
−$1,548
− Management
−$1,548
− Depreciation
−$4,943
Taxable loss
−$1,263
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$303
After-tax cash flow
$1,840/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 — Florissant

Score
73/100
State rank
#82
US rank
#5406

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florissant, MO
County
Saint Louis County · 888,823 people
City population
69,104
Metro
St. Louis, MO-IL
Population (ZIP)
43,056
Household income
$66,776
Rent vs Own
33.4% rent · 66.6% own
Severe rent burden
1429.0

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 (71%)
Race & ethnicity
Black 71% White 23% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
95% English-only · Spanish 1% French/Haitian/Cajun 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
▲ 13.78%
Current HPI
570.6
Rent YoY
▲ 7.51%
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

+90.9% since first listed
6 events — show timeline
  • 2026-05-26 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2026-05-09 Pending MARIS as Distributed by MLS Grid
  • 2026-05-05 Price Changed $169,900 MARIS as Distributed by MLS Grid
  • 2026-04-27 Listed $179,900 MARIS as Distributed by MLS Grid
  • 1999-10-20 Sold (Public Records) $89,000 Public Records
  • 1979-04-01 Sold (Public Records) Public Records

Property tax history

+3.1%/yr

Latest (2022): $2,209 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…