CashFlowRE
Sign in Sign up
1132 Lakeview Ave
B Composite 72.15
Why this score? — see what drove the B 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
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • Livability +2.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$105,000

1132 Lakeview Ave · Spanish Lake, MO 63138
3 bd · 1.0 ba · 1,248 sqft · SingleFamily public records · 4 Days on market
Built 1955 9,347 sqft lot Est $126k · 17% under

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

Listing remarks MLS

Welcome to 1132 Lakeview, St. Louis, MO—a rent-ready, move-in ready home that offers flexibility whether you’re purchasing your first home or adding a solid income property to your portfolio. Schedule you showing today before a new tenant moves in.

Key facts

  • 9,347 sq ft lot
  • Parking
  • Built 1955

Property features AI

Exterior

  • Parking: Carport with space for 1 vehicle
  • Utilities: Public water; Public sewer; Electric service by Ameren; Natural gas connected; Electricity connected; Sewer connected; Water connected
  • Home design: Single-family residence; One story
  • Construction: Wood siding
  • Exterior features: Back yard

Interior

  • Bedrooms: 3 bedrooms (all on the main level)
  • Bathrooms: 1 full bathroom (main level)
  • Interior features: Forced air heating; Central air conditioning

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 $105k.

Deal economics

  • At list price, monthly cash flow is $418 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $105k).
  • Cap rate 11.1% vs local median 8.1% in Spanish Lake — 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 51/100 on livability (#870 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Hazelwood (suburban): math 11% / reading 26% proficiency, ranked #306 of 324 in MO (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Larimore Elem. (math 2% / reading 12%, grade F, #1,058 of 1,115 statewide, top 96%, 341 students, 99% FRL); Southeast Middle (math 5% / reading 18%, grade F, #371 of 391 statewide, top 95%, 469 students, 99% FRL); Hazelwood East High (math 5% / reading 21%, grade F, #495 of 521 statewide, top 95%, 1,264 students, 66% FRL) — zoned schools average 88% FRL vs 53% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-1.5%/yr); 101 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 25d 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

  • Local home prices are declining (-3.0%/yr); year-one equity from $726 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $29k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 8y 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

  • Watch-outs: built in 1955 — 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 $105,000

Questions for the listing agent

  1. Built in 1955 — 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 F-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 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?
  5. 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.
  6. 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.
  7. 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
1.33%
Cap rate
11.06%
Cash-on-cash
17.04%
DSCR
1.76
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$126,048
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1018 Lakeview Ave 0.13mi 3/1.0 1,137 (-9%) 2mo $95,000 $84 77
1202 Laredo Ave 0.12mi 3/2.0 1,152 (-8%) 2mo $99,500 $86 76
1445 Fairmeadows Ln 0.52mi 3/1.0 1,236 (-1%) 2mo $125,000 $101 73
1031 Farmview Dr 0.31mi 2/2.0 (-1) 1,254 (+0%) 4mo $45,000 $36 73
1019 Farmview Dr 0.36mi 3/1.0 1,320 (+6%) 3mo $49,900 $38 71
12020 Lavida Ave 0.11mi 4/2.0 (+1) 1,144 (-8%) 4mo $179,900 $157 69
1217 Redman Blvd 0.21mi 4/1.0 (+1) 1,359 (+9%) 6mo $85,000 $63 66
931 Prigge Rd 0.54mi 3/1.0 1,160 (-7%) 2mo $175,000 $151 62
1141 June Ave 0.38mi 4/2.0 (+1) 1,142 (-8%) 4mo $149,900 $131 56
1459 Redman Blvd 0.61mi 3/1.5 1,150 (-8%) 2mo $115,000 $100 55
1516 Farmview Ave 0.67mi 3/1.5 1,156 (-7%) 4mo $130,000 $112 51
12063 Trampe Heights Ln 0.53mi 3/2.0 1,064 (-15%) 6mo $129,000 $121 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
5.0%
Equity multiple
1.19×
Total profit
$5,480
Equity at exit
$15,656
10-year hold
IRR
11.6%
Equity multiple
1.79×
Total profit
$23,177
Equity at exit
$9,078

Cash invested: $29,400 (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 63138

Home prices YoY
-31.0%
Rents YoY
-1.5%
Active inventory
101
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$1,397 high interval (Pro) →
Mortgage (P&I)
$551
Tax from tax record
$92 /mo · $1,102/yr
Insurance
$44
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$418

Break-even live

Break-even rent $869
Max offer price $105,000
Occupancy floor 65%

Sensitivity live

Price -10% $477 -5% $447 +0% $418 +5% $388 +10% $358
Rent -10% $307 -5% $362 +0% $418 +5% $473 +10% $528
Rate -1.0pp $470 -0.5pp $444 base $418 +0.5pp $390 +1.0pp $363

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
$26,250
Closing costs
$3,150
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1202 Laredo Ave Saint Louis, MO 3.0 2.0 1152 $1,425 $1.24 0d 1 0.08mi
1132 Redman Blvd Saint Louis, MO 4.0 1.0 1080 $1,195 $1.11 0d 1 0.18mi
1132 Redman Blvd Saint Louis, MO 4.0 1.0 1080 $1,195 $1.11 45d 1 0.18mi
11921 Larimore Rd Saint Louis, MO 3.0 1.0 1078 $1,100 $1.02 45d 1 0.19mi
11891 Bridgevale Ave Saint Louis, MO 3.0 1.0 864 $1,350 $1.56 0d 1 0.24mi
11891 Bridgevale Ave Saint Louis, MO 3.0 1.0 864 $1,350 $1.56 25d 1 0.24mi
11930 Criterion Ave Saint Louis, MO 3.0 1.0 816 $1,350 $1.65 45d 1 0.25mi
1223 Walker Ave Saint Louis, MO 4.0 1.0 936 $1,800 $1.92 45d 1 0.34mi
1218 Walker Ave Saint Louis, MO 3.0 1.0 936 $1,275 $1.36 25d 1 0.35mi
1359 Cove Ln Saint Louis, MO 3.0 1.0 925 $1,427 $1.54 3d 1 0.36mi
1172 June Ave Saint Louis, MO 4.0 2.0 1142 $1,400 $1.23 45d 1 0.38mi
1376 Cove Ln Saint Louis, MO 3.0 1.0 925 $1,365 $1.48 25d 1 0.40mi
11726 Criterion Ave Saint Louis, MO 3.0 2.0 1205 $1,420 $1.18 25d 1 0.41mi
1072 Prigge Rd Saint Louis, MO 3.0 2.0 960 $1,600 $1.67 0d 1 0.44mi
1141 Scott Ave Saint Louis, MO 3.0 1.0 864 $1,400 $1.62 23d 1 0.45mi
1455 Broadlawns Ln Saint Louis, MO 3.0 1.0 912 $1,395 $1.53 14d 1 0.52mi
1473 Broadlawns Ln Saint Louis, MO 3.0 1.0 1000 $1,400 $1.40 45d 1 0.56mi
1459 Redman Blvd Saint Louis, MO 4.0 1.5 1150 $1,550 $1.35 21d 1 0.59mi
1321 Dominica Dr Saint Louis, MO 3.0 1.0 1012 $1,400 $1.38 45d 1 0.61mi
1516 Farmview Ave Saint Louis, MO 3.0 1.5 1156 $1,295 $1.12 45d 1 0.64mi
12035 Krenning Ln Saint Louis, MO 3.0 1.0 1170 $1,125 $0.96 25d 1 0.68mi
1310 Petite Dr Saint Louis, MO 3.0 1.5 1407 $1,495 $1.06 25d 1 0.78mi
1708 San Remo Ct St. Louis, MO 1.0–3.0 1.0–1.5 1053 $1,300 $1.23 0d 9 0.93mi
12367 Horizon Village Dr Unit 12367 I St. Louis, MO 2.0 1.0 836 $995 $1.19 25d 1 1.08mi
12401 Horizon Village Dr Unit 12415 A St. Louis, MO 2.0 1.0 836 $995 $1.19 45d 1 1.11mi
941 Pike Ct St. Louis, MO 3.0 1.5 1431 $1,255 $0.88 25d 1 1.25mi
941 Pike Ct St. Louis, MO 3.0 1.5 1431 $1,255 $0.88 5d 1 1.25mi
11969 Continental Dr St. Louis, MO 2.0–3.0 1.5 1075 $1,325 $1.23 0d 4 1.46mi

Listing history 27 events

  1. 2026-05-22
    status Pending
  2. 2026-05-18
    listed $105,000 Active
  3. 2026-03-17
    soldstatus Closed 260-char remark
    Show marketing remark (260 chars)

    Welcome to 1132 Lakeview, St. Louis, MO—a rent-ready, move-in ready home that offers flexibility whether you’re purchasing your first home or adding a solid income property to your portfolio. Schedule you showing today before a new tenant moves in.

  4. 2026-02-02
    status Pending 260-char remark
    Show marketing remark (260 chars)

    Welcome to 1132 Lakeview, St. Louis, MO—a rent-ready, move-in ready home that offers flexibility whether you’re purchasing your first home or adding a solid income property to your portfolio. Schedule you showing today before a new tenant moves in.

  5. 2026-01-29
    price $109,900 260-char remark
    Show marketing remark (260 chars)

    Welcome to 1132 Lakeview, St. Louis, MO—a rent-ready, move-in ready home that offers flexibility whether you’re purchasing your first home or adding a solid income property to your portfolio. Schedule you showing today before a new tenant moves in.

  6. 2026-01-13
    listed $119,900 Active 260-char remark
    Show marketing remark (260 chars)

    Welcome to 1132 Lakeview, St. Louis, MO—a rent-ready, move-in ready home that offers flexibility whether you’re purchasing your first home or adding a solid income property to your portfolio. Schedule you showing today before a new tenant moves in.

  7. 2026-01-13
    historical $119,900 260-char remark
    Show marketing remark (260 chars)

    Welcome to 1132 Lakeview, St. Louis, MO—a rent-ready, move-in ready home that offers flexibility whether you’re purchasing your first home or adding a solid income property to your portfolio. Schedule you showing today before a new tenant moves in.

  8. 2025-08-02
    price $114,900
  9. 2025-06-13
    status Active
  10. 2025-06-13
    status Pending
  11. 2025-05-22
    listed $120,000 Active
  12. 2022-08-04
    soldstatus
  13. 2022-02-23
    soldstatus $108,000
  14. 2021-11-05
    soldstatus $79,900
  15. 2021-10-25
    soldstatus Closed
  16. 2021-09-28
    status Pending
  17. 2021-09-16
    listed $79,900 Active
  18. 2021-08-12
    soldstatus $81,000
  19. 2021-08-06
    soldstatus Closed
  20. 2021-07-17
    status Pending
  21. 2021-07-15
    listed $79,900 Active
  22. 2019-04-19
    soldstatus $50,000
  23. 2019-04-15
    soldstatus Closed
  24. 2019-01-29
    status Pending
  25. 2019-01-13
    historical Contingent (No Kickout)
  26. 2019-01-09
    price $55,000
  27. 2018-11-06
    listed $65,000 Active

ⓘ 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
$1,102 · $92/mo
Projected year-2 tax
$1,102 · $92/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
$16,765
− Mortgage interest
−$5,882
− Property taxes
−$1,102
− Insurance
−$525
− Repairs & maintenance
−$1,341
− Management
−$1,341
− Depreciation
−$3,055
Taxable income
$3,520
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$845
After-tax cash flow
$4,165/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
Hazelwood
NCES district ID
2913830
Math proficiency
11% ▼ -13.00%
Reading proficiency
26% ▼ -6.00%
Median HH income
$51,621
Composite
16.77/100
National rank
#9156
State rank
#306 of 324 in MO

Livability — Spanish Lake

Score
51/100
State rank
#870
US rank
#25189

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spanish Lake, MO
County
Saint Louis County · 888,823 people
City population
18,233
Metro
St. Louis, MO-IL
Population (ZIP)
18,233
Household income
$56,096
Rent vs Own
50.1% rent · 49.9% own
Severe rent burden
925.0

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 (81%)
Race & ethnicity
Black 81% White 14% Two or more races 4% Hispanic / Latino 1%
Foreign-born
2% · Canada
Languages at home
98% English-only · Spanish 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
▼ -74.09%
Current HPI
165.2146
Rent YoY
▼ -1.54%
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

+61.5% since first listed
27 events — show timeline
  • 2026-05-22 Pending MARIS as Distributed by MLS Grid
  • 2026-05-18 Listed $105,000 MARIS as Distributed by MLS Grid
  • 2026-03-17 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2026-02-02 Pending MARIS as Distributed by MLS Grid
  • 2026-01-29 Price Changed $109,900 MARIS as Distributed by MLS Grid
  • 2026-01-13 Listed $119,900 MARIS as Distributed by MLS Grid
  • 2026-01-13 Coming Soon $119,900 MARIS as Distributed by MLS Grid
  • 2025-08-02 Price Changed $114,900 MARIS as Distributed by MLS Grid
  • 2025-06-13 Relisted MARIS as Distributed by MLS Grid
  • 2025-06-13 Pending MARIS as Distributed by MLS Grid
  • 2025-05-22 Listed $120,000 MARIS as Distributed by MLS Grid
  • 2022-08-04 Sold (Public Records) Public Records
  • 2022-02-23 Sold (Public Records) $108,000 Public Records
  • 2021-11-05 Sold (Public Records) $79,900 Public Records
  • 2021-10-25 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2021-09-28 Pending MARIS as Distributed by MLS Grid
  • 2021-09-16 Listed $79,900 MARIS as Distributed by MLS Grid
  • 2021-08-12 Sold (Public Records) $81,000 Public Records
  • 2021-08-06 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2021-07-17 Pending MARIS as Distributed by MLS Grid
  • 2021-07-15 Listed $79,900 MARIS as Distributed by MLS Grid
  • 2019-04-19 Sold (Public Records) $50,000 Public Records
  • 2019-04-15 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2019-01-29 Pending MARIS as Distributed by MLS Grid
  • 2019-01-13 Contingent MARIS as Distributed by MLS Grid
  • 2019-01-09 Price Changed $55,000 MARIS as Distributed by MLS Grid
  • 2018-11-06 Listed $65,000 MARIS as Distributed by MLS Grid

Property tax history

-1.1%/yr

Latest (2022): $1,102 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…