CashFlowRE
Sign in Sign up
12900 Springdale Village Dr
D Composite 40.8
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).

  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Cash flow +6.5/30.0
  • Schools +5.1/10.0
  • Livability +4.0/5.0
  • 1% rule +2.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • DSCR +0.8/10.0

$240,000

12900 Springdale Village Dr · Creve Coeur, MO 63146
2 bd · 2.0 ba · 1,036 sqft · Condo public records · 3 Days on market
Built 1982 $310/mo HOA · 17% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Light-filled 2 Bed, 2 Bath end unit Ranch style villa, with a 2 car garage. Spacious home with open floor plan & soaring vaulted ceilings thru-out main living areas. Beautiful updated Kitchen w/42" cabinets, granite counters, Stainless steel appliances, and decorative tile backsplash. Master Bedrm suite w/ceiling fan & private bathroom. 2nd full Bedroom w/ceiling fan & 2nd full bathroom on the main level. Partially finished lower level w/large rec room, the office is waiting for your personal touches and a large storage/work area with laundry. Private patio & yard. New trees are being planted this spring for extra privacy!! Newer furnace and water heater. The monthly condo fee includes some Insurance, Landscaping/Lawn, Snow Removal, Trash. Great Central location in Creve Coeur, Parkway Schools. Convenient to Hwy 270, 364, 141 & more. The seller is offering a Home Warranty, home is being sold as-is.

Key facts

  • Vaulted great room
  • 42 inch cabinets
  • Granite countertops

Tags

VAULTED GREAT ROOM42 INCH CABINETSGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESTILE BACKSPLASHUPDATED EN SUITE BATH

Property features AI

Finance

  • Financial info: Lease not considered; No second mortgage recorded
  • HOA & community: HOA: Springdale Village; Monthly association fee of $310 covering common area maintenance and trash

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Public water; Public sewer; Electricity connected (other electric provider); Natural gas connected; Cable available
  • Home design: Attached condominium; One level (main living) with lower-level finished area; Private ownership
  • Construction: Brick veneer and frame construction; Architectural shingle roof; Concrete perimeter foundation; Originally built (year per public records)
  • Exterior features: Front porch; Patio; Adjoins open ground

Interior

  • Kitchen: Electric cooktop; Microwave; Refrigerator; Granite counters; Lots of 42" cabinets
  • Bedrooms: 2 bedrooms on the main level
  • Flooring: Updated flooring throughout; Newer carpet in lower-level recreation area
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Forced-air heating (natural gas); Central air conditioning; Ceiling fans; Electric cooling components
  • Interior features: Ceiling fans; Granite counters; Open floor plan; Storage space; Stainless steel appliances
  • Laundry & utility: Washer and dryer included; Laundry located in basement; Sump pump in basement

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/2.0-bath condo listed at $240k.

Deal economics

  • At list price, monthly cash flow is $-408 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $168k (30.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $185k (23.0% below list).
  • Recommended offer: $168k (30.0% below list) — sets the bar for cash-flow.
  • Cap rate 4.3% vs local median 2.7% in Creve Coeur — 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 81/100 on livability (#16 in MO, #1,519 nationally) — a professional / high-income tenant draw. Strengths: employment A+, housing A+, commute A-; Watch: amenities C-, cost of living F.
  • Parkway C-2 (suburban): math 49% / reading 62% proficiency, ranked #18 of 324 in MO (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 14% free/reduced lunch — higher-income household profile.
  • Zoned schools: Ross Elem. (math 27% / reading 42%, grade F, #676 of 1,115 statewide, top 66%, 385 students, 32% FRL); North High (math 35% / reading 70%, grade C-, #89 of 521 statewide, top 17%, 1,074 students, 34% FRL) — zoned schools average 33% FRL vs 14% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 44% at this address vs 56% district-wide (-12 pts) — the specific schools serving this property underperform the Parkway C-2 average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents soft (-3.0%/yr); 170 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).

Forward outlook

  • In year one you build about $26k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
  • By year 2, paydown + projected appreciation supports a ~$41k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 11y 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.

Risks & watch-outs

  • 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 $167,957 (30.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  7. 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.
  8. 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.
  9. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.77%
Cap rate
4.25%
Cash-on-cash
-7.28%
DSCR
0.68
GRM
10.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
18.3%
Equity multiple
2.48×
Total profit
$99,476
Equity at exit
$216,211
10-year hold
IRR
16.5%
Equity multiple
5.52×
Total profit
$303,977
Equity at exit
$466,267

Cash invested: $67,200 (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 63146

Home prices YoY
4.9%
Rents YoY
-3.0%
Active inventory
170
Price-to-rent
10.8×

Monthly cashflow live

Estimated rent
$1,848 high interval (Pro) →
Mortgage (P&I)
$1,259
Tax from tax record
$200 /mo · $2,394/yr
Insurance
$100
HOA
$310
Vacancy / Maint / Mgmt
$388
Net cashflow
$-408

Break-even live

Break-even rent $2,365
Max offer price $167,957
Occupancy floor

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
$60,000
Closing costs
$7,200
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1003 Mariners Point Dr Creve Coeur, MO 1.0–2.0 1.0–1.5 942 $1,815 $1.93 1d 7 0.63mi
12806 Willowyck Dr Saint Louis, MO 3.0 2.0 1456 $2,500 $1.72 43d 1 0.65mi
12545 Markaire Dr St. Louis, MO 1.0–3.0 1.0–4.0 1420 $2,188 $1.54 10d 5 0.75mi
2037 Chablis Dr Saint Louis, MO 1.0–2.0 1.0–1.5 780 $1,588 $2.04 1d 68 1.03mi
1173 Pompeii Dr Chesterfield, MO 1.0–2.0 1.0–2.0 950 $1,799 $1.89 1d 23 1.13mi
1951 Oberlin Dr St. Louis, MO 1.0–3.0 1.0–2.5 993 $1,684 $1.70 1d 23 1.26mi
2207 Summerhouse Dr St. Louis, MO 1.0–3.0 1.0–2.0 804 $1,304 $1.62 3d 21 1.38mi
502 Broadmoor Dr Unit 506 Chesterfield, MO 3.0 2.5 1500 $2,250 $1.50 23d 1 1.40mi
506 Broadmoor Dr Chesterfield, MO 3.0 2.5 1500 $2,250 $1.50 43d 1 1.41mi
1895 Boulder Springs Dr St. Louis, MO 1.0–3.0 1.0–2.5 1083 $2,258 $2.09 1d 6 1.41mi
12401 Boulder Springs Pkwy St. Louis, MO 1.0–3.0 1.0–2.0 1006 $2,294 $2.28 1d 10 1.48mi
616 Broadmoor Dr Unit C Chesterfield, MO 3.0 2.0 1120 $1,795 $1.60 7d 1 1.48mi

HOA detail condo

Monthly dues
$310 · $3,720/yr
Likely covers
watertrashlandscapingsnow removal
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 14 events

  1. 2026-04-10
    status Pending
  2. 2026-04-07
    listed $240,000 Active
  3. 2022-04-12
    soldstatus $211,500
  4. 2022-04-07
    soldstatus Closed 937-char remark
    Show marketing remark (937 chars)

    Light-filled 2 Bed, 2 Bath end unit Ranch style villa, with a 2 car garage. Spacious home with open floor plan & soaring vaulted ceilings thru-out main living areas. Beautiful updated Kitchen w/42" cabinets, granite counters, Stainless steel appliances, and decorative tile backsplash. Master Bedrm suite w/ceiling fan & private bathroom. 2nd full Bedroom w/ceiling fan & 2nd full bathroom on the main level. Partially finished lower level w/large rec room, the office is waiting for your personal touches and a large storage/work area with laundry. Private patio & yard. New trees are being planted this spring for extra privacy!! Newer furnace and water heater. The monthly condo fee includes some Insurance, Landscaping/Lawn, Snow Removal, Trash. Great Central location in Creve Coeur, Parkway Schools. Convenient to Hwy 270, 364, 141 & more. The seller is offering a Home Warranty, home is being sold as-is.

  5. 2022-03-07
    status Pending 937-char remark
    Show marketing remark (937 chars)

    Light-filled 2 Bed, 2 Bath end unit Ranch style villa, with a 2 car garage. Spacious home with open floor plan & soaring vaulted ceilings thru-out main living areas. Beautiful updated Kitchen w/42" cabinets, granite counters, Stainless steel appliances, and decorative tile backsplash. Master Bedrm suite w/ceiling fan & private bathroom. 2nd full Bedroom w/ceiling fan & 2nd full bathroom on the main level. Partially finished lower level w/large rec room, the office is waiting for your personal touches and a large storage/work area with laundry. Private patio & yard. New trees are being planted this spring for extra privacy!! Newer furnace and water heater. The monthly condo fee includes some Insurance, Landscaping/Lawn, Snow Removal, Trash. Great Central location in Creve Coeur, Parkway Schools. Convenient to Hwy 270, 364, 141 & more. The seller is offering a Home Warranty, home is being sold as-is.

  6. 2022-03-01
    listed $200,000 Active 937-char remark
    Show marketing remark (937 chars)

    Light-filled 2 Bed, 2 Bath end unit Ranch style villa, with a 2 car garage. Spacious home with open floor plan & soaring vaulted ceilings thru-out main living areas. Beautiful updated Kitchen w/42" cabinets, granite counters, Stainless steel appliances, and decorative tile backsplash. Master Bedrm suite w/ceiling fan & private bathroom. 2nd full Bedroom w/ceiling fan & 2nd full bathroom on the main level. Partially finished lower level w/large rec room, the office is waiting for your personal touches and a large storage/work area with laundry. Private patio & yard. New trees are being planted this spring for extra privacy!! Newer furnace and water heater. The monthly condo fee includes some Insurance, Landscaping/Lawn, Snow Removal, Trash. Great Central location in Creve Coeur, Parkway Schools. Convenient to Hwy 270, 364, 141 & more. The seller is offering a Home Warranty, home is being sold as-is.

  7. 2022-02-28
    historical $200,000 937-char remark
    Show marketing remark (937 chars)

    Light-filled 2 Bed, 2 Bath end unit Ranch style villa, with a 2 car garage. Spacious home with open floor plan & soaring vaulted ceilings thru-out main living areas. Beautiful updated Kitchen w/42" cabinets, granite counters, Stainless steel appliances, and decorative tile backsplash. Master Bedrm suite w/ceiling fan & private bathroom. 2nd full Bedroom w/ceiling fan & 2nd full bathroom on the main level. Partially finished lower level w/large rec room, the office is waiting for your personal touches and a large storage/work area with laundry. Private patio & yard. New trees are being planted this spring for extra privacy!! Newer furnace and water heater. The monthly condo fee includes some Insurance, Landscaping/Lawn, Snow Removal, Trash. Great Central location in Creve Coeur, Parkway Schools. Convenient to Hwy 270, 364, 141 & more. The seller is offering a Home Warranty, home is being sold as-is.

  8. 2015-05-06
    soldstatus $139,000
  9. 2015-05-01
    soldstatus Closed 828-char remark
    Show marketing remark (828 chars)

    HERE IT IS! JUST THE ONE YOU HAVE BEEN LOOKING FOR! Enjoy the good life at Springdale Village Condominiums. Charming & sun -filled 2 BR/2BTH end unit condo with many updates. Freshly painted interior, remodeled Kitchen, new A/C, newer furnace & patio door. Vaulted & spacious living & dining room combo that opens up to exquisite kitchen. Kitchen offers granite, stainless steel appliances, custom cabinets, breakfast bar & microwave. Master Suite boasts custom & organized closet with a private full bath. Livable & lovable sized lower level rec room with an additional room perfect for a office or sleeping area. Relax, rest or BBQ on back patio. 2 car garage & plenty of storage. Conveniently close to shopping, restaurants & highways. IT'S TURN KEY READY! LOOKS LIKE A BEST SELLER!

  10. 2015-03-24
    historical Contingent (No Kickout) 828-char remark
    Show marketing remark (828 chars)

    HERE IT IS! JUST THE ONE YOU HAVE BEEN LOOKING FOR! Enjoy the good life at Springdale Village Condominiums. Charming & sun -filled 2 BR/2BTH end unit condo with many updates. Freshly painted interior, remodeled Kitchen, new A/C, newer furnace & patio door. Vaulted & spacious living & dining room combo that opens up to exquisite kitchen. Kitchen offers granite, stainless steel appliances, custom cabinets, breakfast bar & microwave. Master Suite boasts custom & organized closet with a private full bath. Livable & lovable sized lower level rec room with an additional room perfect for a office or sleeping area. Relax, rest or BBQ on back patio. 2 car garage & plenty of storage. Conveniently close to shopping, restaurants & highways. IT'S TURN KEY READY! LOOKS LIKE A BEST SELLER!

  11. 2015-03-20
    listed $139,000 Active 828-char remark
    Show marketing remark (828 chars)

    HERE IT IS! JUST THE ONE YOU HAVE BEEN LOOKING FOR! Enjoy the good life at Springdale Village Condominiums. Charming & sun -filled 2 BR/2BTH end unit condo with many updates. Freshly painted interior, remodeled Kitchen, new A/C, newer furnace & patio door. Vaulted & spacious living & dining room combo that opens up to exquisite kitchen. Kitchen offers granite, stainless steel appliances, custom cabinets, breakfast bar & microwave. Master Suite boasts custom & organized closet with a private full bath. Livable & lovable sized lower level rec room with an additional room perfect for a office or sleeping area. Relax, rest or BBQ on back patio. 2 car garage & plenty of storage. Conveniently close to shopping, restaurants & highways. IT'S TURN KEY READY! LOOKS LIKE A BEST SELLER!

  12. 2001-12-11
    soldstatus $129,000
  13. 1994-11-01
    soldstatus $85,000
  14. 1983-03-01
    soldstatus $70,000

ⓘ 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
$2,394 · $200/mo
Projected year-2 tax
$2,394 · $200/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 · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 2 unhealthy d/yr today · 2 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
$22,181
− Mortgage interest
−$13,444
− Property taxes
−$2,394
− Insurance
−$1,200
− Repairs & maintenance
−$1,775
− Management
−$1,775
− HOA
−$3,720
− Depreciation
−$6,982
Taxable loss
−$9,107
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,186
After-tax cash flow
$-2,708/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
Parkway C-2
NCES district ID
2923580
Math proficiency
49% ▼ -11.00%
Reading proficiency
62% ▼ -2.00%
Median HH income
$83,551
Composite
50.5/100
National rank
#1851
State rank
#18 of 324 in MO

Livability — Creve Coeur

Score
81/100
State rank
#16
US rank
#1519

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Louis County · 888,823 people
City population
20,932
Metro
St. Louis, MO-IL
Population (ZIP)
30,678
Household income
$84,756
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
1156.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 63% Asian 17% Black 13% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Scotch-Irish 3% Romanian 3% Italian 2%
Foreign-born
19% · China, South Korea, Canada
Languages at home
79% English-only · Other Asian/Pacific 7% Other Indo-European 4% Chinese 3%

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
▲ 33.10%
Current HPI
711.49
Rent YoY
▼ -2.96%
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

+242.9% since first listed
14 events — show timeline
  • 2026-04-10 Pending MARIS as Distributed by MLS Grid
  • 2026-04-07 Listed $240,000 MARIS as Distributed by MLS Grid
  • 2022-04-12 Sold (Public Records) $211,500 Public Records
  • 2022-04-07 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2022-03-07 Pending MARIS as Distributed by MLS Grid
  • 2022-03-01 Listed $200,000 MARIS as Distributed by MLS Grid
  • 2022-02-28 Coming Soon $200,000 MARIS as Distributed by MLS Grid
  • 2015-05-06 Sold (Public Records) $139,000 Public Records
  • 2015-05-01 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2015-03-24 Contingent MARIS as Distributed by MLS Grid
  • 2015-03-20 Listed $139,000 MARIS as Distributed by MLS Grid
  • 2001-12-11 Sold (Public Records) $129,000 Public Records
  • 1994-11-01 Sold (Public Records) $85,000 Public Records
  • 1983-03-01 Sold (Public Records) $70,000 Public Records

Property tax history

+2.8%/yr

Latest (2022): $2,394 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…