3 bd · 2.5 ba ·
1,664 sqft ·
Built 1979
· SingleFamily
· Pending
· 6 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$2,194/mo
Mortgage (P&I)
−$1,442
Tax + insurance
−$338
HOA
−$0
Vac / Maint / Mgmt
−$461
Net cashflow
$-47/mo
Annual
$-562/yr
Cap rate
6.09%
Cash-on-cash
-0.73%
DSCR
0.97
1% rule
0.80%
Cash to close
$77,000
Investor read
This is a 3-bed/2.5-bath single-family listed at $275k.
At list price, monthly cash flow is $-47 ($-562/yr) — negative.
To cash-flow at today's rent, offer at most $267k (3.0% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $219k (20.2% below list).
Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer: $219k (20.2% below list) — sets the bar for 1% rule.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
Francis Howell R-III (suburban): math 53% / reading 63% proficiency, ranked #11 of 324 in MO (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 15% free/reduced lunch — higher-income household profile.
Zoned schools: Central Elem. (math 40% / reading 52%, grade D-, #402 of 1,115 statewide, top 36%, 831 students, 32% FRL); Francis Howell High (math 50% / reading 71%, grade C+, #33 of 521 statewide, top 6%, 1,835 students, 8% FRL) — zoned schools at 20% FRL track the district average.
Market conditions: Rents rising (+2.5%/yr); 278 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 2,021 units permitted in St. Charles County in 2024 (568 in 5+ unit buildings).
St. Charles County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
Current owner paid $180k; list at $275k implies a 53% gain — meaningful room to come down on a strong offer.
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.
Cap rate 6.1% vs local median 4.2% in St. Peters — 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.
Questions for listing agent
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?
Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-8FQM0Q1P35M412
· Data 1 week agocashflowre.app · 2026-05-29