CashFlowRE
Sign in Sign up
283 Ramsey Ln
C- Composite 51.93
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 +19.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.0/10.0
  • Schools +5.4/10.0
  • 1% rule +4.4/10.0
  • Livability +4.3/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$235,000

283 Ramsey Ln · Ballwin, MO 63021
3 bd · 1.0 ba · 1,008 sqft · SingleFamily public records · 1 Days on market
Built 1959 0.30 ac lot Est $235k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Absolutely adorable ranch in the heart of Ballwin! You won't find a better buy than this updated home on Ramsey Lane. Walk in the front door to an open floorplan & refreshing updates throughout. Spacious LR provides plentiful space for any size furniture. Updated kitchen features white cabinets, breakfast bar, upgraded lighting & newer SS appliances. 3 bedrooms provide room for the whole family & all share a full bath w/tub/shower. Laundry room, HUGE level back yard, utility shed, covered parking & so much more!

Key facts

  • Laundry space
  • Vinyl flooring
  • Lighted ceiling fans

Tags

BREAKFAST BAREAT-IN KITCHENLAUNDRY SPACEVINYL FLOORINGLIGHTED CEILING FANSCARPORT

Property features AI

Finance

  • Other: No pool
  • Financial info: Lease not considered

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water; Public sewer; Single phase electric; Cable available; Natural gas available
  • Home design: Single-family residence; One story; Private ownership; Above-grade living area reported as 1,008 (public records)
  • Construction: Vinyl siding
  • Exterior features: Back yard

Interior

  • Kitchen: Kitchen on main level
  • Bedrooms: 3 bedrooms, all on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Family room; 5 total rooms; No 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 3-bed/1.0-bath single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $243 ($3k/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 $221k (6.1% below list).
  • Recommended offer: $221k (6.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.5% vs local median 4.0% in Ballwin — 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 86/100 on livability (#2 in MO, #357 nationally) — a professional / high-income tenant draw. Strengths: crime A+, employment A+, housing A+; Watch: commute D.
  • Rockwood R-VI (suburban): math 51% / reading 64% proficiency, ranked #9 of 324 in MO (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 10% free/reduced lunch — higher-income household profile.
  • Zoned schools: Ballwin Elem. (math 45% / reading 57%, grade C-, #273 of 1,115 statewide, top 25%, 434 students, 18% FRL); Marquette Sr. High (math 53% / reading 79%, grade B, #17 of 521 statewide, top 3%, 2,155 students, 13% FRL).
  • Market conditions: Rents rising (+1.9%/yr); 241 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).

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 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 11y ago; this cycle's ask is 81% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $135k; list at $235k implies a 74% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $220,663 (6.1% below list)

Questions for the listing agent

  1. Built in 1959 — 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 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?
  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
0.94%
Cap rate
7.53%
Cash-on-cash
4.43%
DSCR
1.20
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$234,864
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
285 Ramsey Ln 0.01mi 3/1.0 1,008 (0%) 12mo $129,900 $129 90
247 Ramsey Ln 0.28mi 3/1.0 1,008 (0%) 3mo $230,000 $228 85
442 Radford Ln 0.24mi 3/1.0 982 (-3%) 9mo $289,900 $295 77
236 Warner Ct 0.21mi 3/1.0 1,008 (0%) 19mo $214,999 $213 74
239 Ramsey Ln 0.30mi 3/1.0 1,000 (-1%) 13mo $219,999 $220 74
429 Fairview Ct 0.63mi 3/1.5 1,008 (0%) 2mo $250,000 $248 67
218 Robin Hill Ln 0.47mi 3/2.0 924 (-8%) 1mo $249,900 $270 59
420 Echo Hill Dr 0.67mi 3/1.5 996 (-1%) 10mo $232,500 $233 56
429 Far Hill Dr 0.66mi 3/2.0 1,092 (+8%) 1mo $149,900 $137 51
241 Dennison Dr 0.66mi 3/1.0 925 (-8%) 13mo $250,000 $270 45
570 Twigwood Dr 0.66mi 3/1.5 1,090 (+8%) 12mo $320,000 $294 44
431 Essen Ln 0.38mi 3/1.5 1,152 (+14%) 19mo $249,000 $216 41

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 · 1.94% rent growth · sell at horizon

5-year hold
IRR
-10.5%
Equity multiple
0.62×
Total profit
$-24,968
Equity at exit
$35,039
10-year hold
IRR
-2.7%
Equity multiple
0.83×
Total profit
$-11,332
Equity at exit
$20,319

Cash invested: $65,800 (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 63021

Rents YoY
1.9%
Active inventory
241
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,207 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$170 /mo · $2,038/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$463
Net cashflow
$243

Break-even live

Break-even rent $1,899
Max offer price $235,000
Occupancy floor 84%

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
$58,750
Closing costs
$7,050
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
284 Ramsey Ln Ballwin, MO 4.0 1.0 1296 $2,300 $1.77 14d 1 0.06mi
411 Down Hill Dr Ballwin, MO 2.0 2.0 1313 $1,875 $1.43 23d 1 0.62mi
455 Down Hill Dr Ballwin, MO 3.0 2.0 1092 $1,926 $1.76 1d 1 0.66mi
424 Harvest Hill Ct Ballwin, MO 4.0 3.0 1307 $2,880 $2.20 43d 1 0.69mi
622 Rustic Valley Dr Ballwin, MO 3.0 2.0 1241 $2,500 $2.01 1d 1 0.86mi
691 Walnut Point Ct Ballwin, MO 3.0 2.0 1311 $2,100 $1.60 17d 1 0.96mi
170 Steamboat Ln Ballwin, MO 1.0–3.0 1.0–2.5 1177 $2,302 $1.95 1d 10 1.00mi
500 Seven Trails Dr Ballwin, MO 1.0–2.0 1.0–2.0 1171 $1,904 $1.63 1d 18 1.05mi
920 Quail Terrace Ct Ballwin, MO 2.0–3.0 1.0–2.0 1029 $2,209 $2.15 1d 9 1.22mi
302 Brightsand Ct Manchester, MO 3.0 2.0 1248 $2,000 $1.60 1d 1 1.40mi
608 Connie Ln Manchester, MO 3.0 1.5 1189 $1,995 $1.68 7d 1 1.44mi

Listing history 4 events

  1. 2026-06-18
    statusdays on market $235,000 Active 1 DOM
  2. 2026-06-17
    days on market $235,000 Coming Soon 2 DOM
  3. 2026-06-15
    remarks 699-char remark
  4. 2026-06-15
    listed $235,000 Coming Soon 1 DOM

ⓘ 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
$2,038 · $170/mo
Projected year-2 tax
$2,280 · $190/mo
Expected delta
+$241/yr (+$20/mo · 11.8%)

ⓘ 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 · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 1 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
$26,480
− Mortgage interest
−$13,164
− Property taxes
−$2,038
− Insurance
−$1,175
− Repairs & maintenance
−$2,118
− Management
−$2,118
− Depreciation
−$6,836
Taxable loss
−$970
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$233
After-tax cash flow
$3,150/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
Rockwood R-VI
NCES district ID
2926850
Math proficiency
51% ▼ -7.00%
Reading proficiency
64% ▼ -2.00%
Median HH income
$98,721
Composite
53.61/100
National rank
#1438
State rank
#9 of 324 in MO

Livability — Ballwin

Score
86/100
State rank
#2
US rank
#357

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ballwin, MO
County
Saint Louis County · 888,823 people
City population
91,586
Metro
St. Louis, MO-IL
Population (ZIP)
55,666
Household income
$120,177
Rent vs Own
19.3% rent · 80.7% own
Severe rent burden
932.0

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 White (76%)
Race & ethnicity
White 76% Asian 10% Two or more races 9% Hispanic / Latino 5% Black 3%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 3% Romanian 2% Italian 2%
Foreign-born
11% · Canada, China, South Korea
Languages at home
85% English-only · Other Indo-European 4% Spanish 3% Other Asian/Pacific 2%

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
▼ -209.71%
Current HPI
221.4498
Rent YoY
▲ 1.94%
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

+147.4% since first listed
16 events — show timeline
  • 2026-06-15 Coming Soon $235,000 MARIS as Distributed by MLS Grid
  • 2020-01-07 Sold (Public Records) $135,000 Public Records
  • 2020-01-02 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2019-11-18 Pending MARIS as Distributed by MLS Grid
  • 2019-11-15 Listed $130,000 MARIS as Distributed by MLS Grid
  • 2015-07-10 Sold (Public Records) $115,000 Public Records
  • 2015-07-02 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2015-06-04 Delisted MARIS as Distributed by MLS Grid
  • 2015-05-18 Price Changed $115,500 MARIS as Distributed by MLS Grid
  • 2015-05-04 Price Changed $116,000 MARIS as Distributed by MLS Grid
  • 2015-04-01 Relisted MARIS as Distributed by MLS Grid
  • 2015-04-01 Delisted MARIS as Distributed by MLS Grid
  • 2015-01-27 Listed $117,000 MARIS as Distributed by MLS Grid
  • 2013-02-01 Sold (Public Records) $2,200,000 Public Records
  • 2003-09-02 Sold (Public Records) $122,000 Public Records
  • 1999-06-14 Sold (Public Records) $95,000 Public Records

Property tax history

+4.1%/yr

Latest (2022): $2,038 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…