CashFlowRE
Sign in Sign up
2615 Avie Dr
A- Composite 82.59
Why this score? — see what drove the A- 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
  • Appreciation +6.9/10.0
  • Rent growth +3.7/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$43,000

2615 Avie Dr · Jennings, MO 63136
2 bd · 1.0 ba · 922 sqft · SingleFamily public records · 41 Days on market
Built 1941 5,279 sqft lot $47/sqft · 39% below area Est $70k · 39% under ↓ 14% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Priced to sell! 2 Bedroom 1 bath brick bungalow waiting for your TLC. Home features a full unfinished basement, tuck under garage and large back yard. Owner Occupant bid deadline is

Key facts

  • 5,279 sq ft lot
  • Garage
  • Built 1941

Property features AI

Finance

  • Other: Living area reported as 922 (public records); Lot includes approximately 0.1212 acres
  • Financial info: Lease not considered

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; Electric service by Ameren; Natural gas available; Electricity available; Water connected; Sewer connected
  • Home design: Single-family residence; One story
  • Construction: Brick construction
  • Exterior features: Front yard; Back yard

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: 2 bedrooms (both on the main level)
  • Bathrooms: 1 full bathroom (on the main level)
  • Heating & cooling: Forced air heating (natural gas); Central electric air conditioning; Ceiling fans
  • Interior features: Living room; Dining room; Basement with concrete floor

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 2-bed/1.0-bath single-family listed at $43k.

Deal economics

  • At list price, monthly cash flow is $596 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $43k).
  • Recommended offer: $42k (3.0% below list) — sets the bar for market timing.
  • Cap rate 22.9% vs local median 12.2% in Jennings — 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 67/100 on livability (#208 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, commute A-, housing A-; Watch: crime F, amenities F, employment F.
  • Jennings (suburban): math 8% / reading 20% proficiency, ranked #315 of 324 in MO (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 86% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Woodland Elem. (math 5% / reading 15%, grade F, #1,027 of 1,115 statewide, top 93%, 256 students, 100% FRL); Jennings High (math 8% / reading 17%, grade F, #497 of 521 statewide, top 96%, 691 students, 100% FRL).
  • Market conditions: Rents rising fast (+5.0%/yr); 372 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); 42% 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 34% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $2k of equity ($297 loan paydown + $2k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 5.0% rent growth), your $12k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($42k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y 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 $20k; list at $43k implies a 115% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1941 — 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 $41,710 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 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 1941 — 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 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?
  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
2.68%
Cap rate
22.92%
Cash-on-cash
59.38%
DSCR
3.64
GRM
3.1

CMA / ARV

ARV (median comp)
$70,186
List price
$43,000
Delta
-38.73%
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
2554 Main St 0.13mi 3/1.0 (+1) 920 (-0%) 2mo $15,000 $16 87
2425 Shirley Ave 0.34mi 2/1.0 896 (-3%) 2mo $34,900 $39 78
8808 Clifton Ave 0.68mi 2/1.0 912 (-1%) 2mo $29,900 $33 65
7117 W Florissant Ave 0.49mi 2/1.0 992 (+8%) 1mo $77,000 $78 64
5537 Sunbury Ave 0.69mi 3/1.0 (+1) 936 (+2%) 0mo $39,900 $43 60
9014 Ellison Dr 0.66mi 3/1.0 (+1) 912 (-1%) 3mo $99,900 $110 60
7471 Sharon Dr 0.67mi 3/1.0 (+1) 945 (+2%) 0mo $98,000 $104 59
5544 Sapphire Ave 0.63mi 3/1.0 (+1) 888 (-4%) 3mo $115,000 $130 57
8816 Cozens Ave 0.60mi 2/1.0 832 (-10%) 0mo $55,000 $66 55
5614 Albia Ter 0.54mi 3/2.0 (+1) 988 (+7%) 0mo $125,000 $127 54
7439 Embury Ct 0.66mi 2/1.0 792 (-14%) 2mo $69,000 $87 44
7431 Esterbrook Dr 0.74mi 3/1.0 (+1) 792 (-14%) 2mo $110,000 $139 35

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

Projected returns pro-forma

3.79% appreciation · 4.97% rent growth · sell at horizon

5-year hold
IRR
67.0%
Equity multiple
4.93×
Total profit
$47,308
Equity at exit
$21,276
10-year hold
IRR
66.6%
Equity multiple
10.70×
Total profit
$116,774
Equity at exit
$34,385

Cash invested: $12,040 (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 63136

Home prices YoY
0.9%
Rents YoY
5.0%
Active inventory
372
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,152 high interval (Pro) →
Mortgage (P&I)
$225
Tax from tax record
$71 /mo · $846/yr
Insurance
$18
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$596

Break-even live

Break-even rent $397
Max offer price $43,000
Occupancy floor 43%

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
$10,750
Closing costs
$1,290
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
2623 Avie Dr Saint Louis, MO 3.0 2.0 921 $1,350 $1.47 43d 1 0.04mi
2527 Switzer Ave Saint Louis, MO 3.0 1.0 888 $1,135 $1.28 16d 1 0.21mi
2617 Hord Ave Saint Louis, MO 2.0 1.0 800 $775 $0.97 3d 1 0.23mi
2427 Switzer Ave Saint Louis, MO 3.0 1.0 1008 $1,300 $1.29 43d 1 0.32mi
7516 Chandler Ave Saint Louis, MO 1.0 1.0 728 $1,000 $1.37 43d 1 0.34mi
7441 Calvin Ave Saint Louis, MO 3.0 1.0 1068 $1,350 $1.26 12d 1 0.35mi
2415 Shirley Ave Saint Louis, MO 3.0 1.0 990 $1,450 $1.46 23d 1 0.37mi
8908 Scottdale Ave Jennings, MO 2.0 1.0 790 $1,000 $1.27 43d 1 0.37mi
7426 Calvin Ave Saint Louis, MO 2.0 1.0 1100 $1,125 $1.02 17d 1 0.37mi
8347 Eton Pl Saint Louis, MO 2.0 1.0 750 $1,075 $1.43 43d 1 0.40mi
8344 Eton Pl Saint Louis, MO 2.0 1.0 750 $895 $1.19 3d 1 0.42mi
8720 Akins Dr Saint Louis, MO 2.0 1.0 1012 $1,150 $1.14 23d 1 0.44mi
3 Pohlman Ln Saint Louis, MO 2.0 1.0 704 $1,000 $1.42 16d 1 0.45mi
5636 Statler Ave Saint Louis, MO 1.0 1.0 777 $1,200 $1.54 23d 1 0.45mi
7205 Calvin Ave Saint Louis, MO 3.0 1.0 832 $750 $0.90 43d 1 0.46mi
5613 Statler Ave Saint Louis, MO 2.0 1.0 864 $1,300 $1.50 4d 1 0.51mi
5640 Sapphire Ave Saint Louis, MO 2.0 1.0 900 $1,100 $1.22 43d 1 0.51mi
5600 Gatesworth Ave Saint Louis, MO 2.0 1.0 672 $1,095 $1.63 4d 1 0.56mi
7 Lamar Dr Saint Louis, MO 3.0 1.0 894 $1,200 $1.34 17d 1 0.58mi
7142 Lamont Dr Saint Louis, MO 2.0 1.0 750 $1,100 $1.47 17d 1 0.59mi
7414 Pleaseway Dr Saint Louis, MO 2.0 1.0 768 $1,100 $1.43 43d 1 0.61mi
7420 Pleaseway Dr Saint Louis, MO 2.0 1.0 952 $1,250 $1.31 21d 1 0.61mi
5615 Beldon Dr Saint Louis, MO 2.0 1.0 850 $950 $1.12 43d 1 0.63mi
7315 Albright Ave Saint Louis, MO 3.0 1.0 888 $1,150 $1.30 43d 1 0.67mi
7304 Albright Ave Saint Louis, MO 2.0 1.0 800 $1,100 $1.38 43d 1 0.70mi
8817 Shady Grove Ave Saint Louis, MO 2.0 1.0 1085 $1,075 $0.99 23d 1 0.70mi
7218 Albright Ave Saint Louis, MO 2.0 1.0 1100 $980 $0.89 23d 1 0.71mi
8893 Maya Ln Jennings, MO 1.0–2.0 1.0 600 $930 $1.55 23d 6 0.75mi
7431 Esterbrook Dr Saint Louis, MO 2.0 1.0 792 $1,350 $1.70 43d 1 0.77mi
5516 Fairridge Ct Saint Louis, MO 2.0 1.0 1110 $995 $0.90 23d 1 0.81mi
8527 Dianthus Ln Saint Louis, MO 3.0 1.0 976 $1,295 $1.33 43d 1 0.82mi
5637 Jennings Station Rd Saint Louis, MO 3.0 1.0 1116 $895 $0.80 43d 1 0.85mi
8502 Dianthus Ln Saint Louis, MO 2.0 1.0 1072 $1,175 $1.10 23d 1 0.85mi
1942 Damato Ct Saint Louis, MO 2.0 1.0 905 $1,100 $1.22 43d 1 0.94mi
9547 Glen Owen Dr Saint Louis, MO 2.0 1.0 923 $985 $1.07 23d 1 0.96mi
7030 Emma Ave Saint Louis, MO 2.0 1.0 801 $1,350 $1.69 43d 1 0.98mi
5635 Hodiamont Ave Saint Louis, MO 2.0 1.0 580 $899 $1.55 20d 1 1.01mi
1550 Northwinds Estates Dr St. Louis, MO 1.0–2.0 1.0–1.5 877 $1,050 $1.20 43d 1 1.05mi
7131 Garesche Ave Saint Louis, MO 2.0 1.0 918 $1,090 $1.19 3d 1 1.11mi
5662 Wilborn Dr Saint Louis, MO 1.0 1.0 768 $850 $1.11 23d 1 1.11mi

Listing history 18 events

  1. 2026-06-18
    days on market $43,000 Active 41 DOM
  2. 2026-06-17
    days on market $43,000 Active 40 DOM
  3. 2026-06-16
    days on market $43,000 Active 39 DOM
  4. 2026-06-15
    days on market $43,000 Active 38 DOM
  5. 2026-06-13
    days on market $43,000 Active 36 DOM
  6. 2026-06-09
    days on market $43,000 Active 32 DOM
  7. 2026-06-08
    days on market $43,000 Active 31 DOM
  8. 2026-06-07
    days on market $43,000 Active 30 DOM
  9. 2026-06-03
    days on market $43,000 Active 26 DOM
  10. 2026-06-02
    days on market $43,000 Active 25 DOM
  11. 2026-06-01
    days on market $43,000 Active 24 DOM
  12. 2026-05-31
    days on market $43,000 Active 23 DOM
  13. 2026-05-09
    listed $43,000 Active 398-char remark
  14. 2026-05-08
    historical $43,000 398-char remark
  15. 2020-04-13
    soldstatus $20,000
  16. 2013-04-25
    soldstatus 183-char remark
    Show marketing remark (183 chars)

    Priced to sell! 2 Bedroom 1 bath brick bungalow waiting for your TLC. Home features a full unfinished basement, tuck under garage and large back yard. Owner Occupant bid deadline is

  17. 2013-03-18
    listed $2,500 183-char remark
    Show marketing remark (183 chars)

    Priced to sell! 2 Bedroom 1 bath brick bungalow waiting for your TLC. Home features a full unfinished basement, tuck under garage and large back yard. Owner Occupant bid deadline is

  18. 2001-12-06
    soldstatus $49,800

ⓘ 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
$846 · $71/mo
Projected year-2 tax
$846 · $71/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 4 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
$13,819
− Mortgage interest
−$2,409
− Property taxes
−$846
− Insurance
−$215
− Repairs & maintenance
−$1,105
− Management
−$1,105
− Depreciation
−$1,251
Taxable income
$6,887
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,653
After-tax cash flow
$5,497/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
Jennings
NCES district ID
2916290
Math proficiency
8% ▼ -16.00%
Reading proficiency
20% ▼ -4.00%
Median HH income
$30,595
Composite
11.04/100
National rank
#9739
State rank
#315 of 324 in MO

Livability — Jennings

Score
67/100
State rank
#208
US rank
#10499

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jennings, MO
County
Saint Louis County · 888,823 people
Metro
St. Louis, MO-IL
Population (ZIP)
40,929
Household income
$41,154
Rent vs Own
53.1% rent · 46.9% own
Severe rent burden
3085.0

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 (90%)
Race & ethnicity
Black 90% White 5% Two or more races 3%
Foreign-born
1% · Canada

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
▲ 3.79%
Current HPI
420.28
Rent YoY
▲ 4.97%
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

-13.7% since first listed
6 events — show timeline
  • 2026-05-09 Listed $43,000 MARIS as Distributed by MLS Grid
  • 2026-05-08 Coming Soon $43,000 MARIS as Distributed by MLS Grid
  • 2020-04-13 Sold (Public Records) $20,000 Public Records
  • 2013-04-25 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2013-03-18 Listed $2,500 MARIS as Distributed by MLS Grid
  • 2001-12-06 Sold (Public Records) $49,800 Public Records

Property tax history

-6.5%/yr

Latest (2022): $846 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…