CashFlowRE
Sign in Sign up
11378 Burgess Ave
C- Composite 51.54
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 +17.2/30.0
  • ARV discount +13.6/15.0
  • DSCR +5.4/10.0
  • 1% rule +4.2/10.0
  • Schools +3.4/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

11378 Burgess Ave · Bridgeton, MO 63044
3 bd · 1.0 ba · 1,174 sqft · SingleFamily public records · 5 Days on market
Built 1947 0.53 ac lot $183/sqft · 14% below area Est $249k · 14% under

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

Listing remarks MLS

Gorgeous home sitting on over 1/2 acre lot in the heart of Bridgeton! This 3 bed 1 bath home has been meticulously maintained and it really shows. New laminate floors and paint throughout. Huge master bedroom with an additional room that can be easily used as an office or transformed into a huge walk-in closet. Updated full bath. Nice kitchen with huge pantry. Cozy living room with new picture window and lots of natural light. Back door leads out to covered deck and HUGE patio area great for entertaining and looks over the huge, private lot. There is constantly wildlife present for your viewing pleasure. Fridge, washer, and dryer to stay if buyer desires. 1 year HSA Home Warranty being offered by seller for your peace of mind. Come see this one before it's gone. IT WON'T LAST!!

Key facts

  • Covered porch
  • Entry foyer
  • Bonus room

Tags

ENTRY FOYERFLEXIBLE MAIN LEVELBONUS ROOMCOVERED PORCHEXPANSIVE PATIOPEACEFUL BACKYARD VIEWS

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Electric service by Ameren
  • Home design: Single-family residence; One level
  • Construction: Vinyl siding
  • Exterior features: Gentle sloping lot; Lot dimensions approximately 122 x 186 x 120 x 211

Interior

  • Kitchen: Electric oven; Refrigerator
  • Bedrooms: Three bedrooms, all on the main level
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning
  • Interior features: Full basement with sump pump; Bonus room
  • Laundry & utility: Utilities connected: electricity, natural gas, water, sewer

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 $215k.

Deal economics

  • At list price, monthly cash flow is $155 ($2k/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 $197k (8.3% below list).
  • Recommended offer: $197k (8.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 5.3% in Bridgeton — 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 56/100 on livability (#691 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: crime F, amenities F, commute F.
  • Pattonville R-III (suburban): math 32% / reading 46% proficiency, ranked #147 of 324 in MO (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Bridgeway Elem. (math 27% / reading 35%, grade F, #805 of 1,115 statewide, top 72%, 456 students, 42% FRL); Pattonville Sr. High (math 33% / reading 64%, grade D, #147 of 521 statewide, top 29%, 1,893 students, 39% FRL) — zoned schools at 40% FRL track the district average.
  • Market conditions: 31 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • Only 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 10y 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 $125k; list at $215k implies a 72% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $197,110 (8.3% below list)

Questions for the listing agent

  1. Built in 1947 — 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. 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?
  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
0.92%
Cap rate
7.16%
Cash-on-cash
3.09%
DSCR
1.14
GRM
9.1

CMA / ARV

ARV (median comp)
$248,643
List price
$215,000
Delta
-13.53%
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
11455 Burgess Ave 0.17mi 3/1.5 1,160 (-1%) 4mo $250,000 $216 84
11424 Burgess Ave 0.12mi 3/2.5 1,120 (-5%) 2mo $285,000 $254 79
3494 Ludlow Ave 0.08mi 3/1.0 1,052 (-10%) 2mo $160,000 $152 78
11608 Old Saint Charles 0.47mi 3/2.0 1,170 (-0%) 9mo $244,900 $209 66
11410 Essex Ave 0.50mi 3/1.5 1,240 (+6%) 5mo $225,000 $181 61
3291 Bristol Hall Dr 0.44mi 3/2.0 1,107 (-6%) 6mo $225,000 $203 61
3823 Midview Ave 0.61mi 3/1.0 1,130 (-4%) 7mo $209,000 $185 60
3297 Gwengreen Dr 0.43mi 4/3.0 (+1) 1,232 (+5%) 1mo $300,000 $244 58
3717 Midview Ave 0.48mi 3/2.5 1,104 (-6%) 4mo $239,900 $217 58
11342 De Runtz Ave 0.62mi 3/1.0 1,236 (+5%) 6mo $259,900 $210 57
3007 Smiley Rd 0.72mi 2/1.0 (-1) 1,134 (-3%) 8mo $225,000 $198 49
10998 Whitbyhall Dr 0.63mi 3/2.5 1,056 (-10%) 2mo $199,900 $189 46

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-11.4%
Equity multiple
0.58×
Total profit
$-24,987
Equity at exit
$32,057
10-year hold
IRR
-2.2%
Equity multiple
0.85×
Total profit
$-9,132
Equity at exit
$18,589

Cash invested: $60,200 (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 63044

Active inventory
31
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$1,971 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$185 /mo · $2,221/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$414
Net cashflow
$155

Break-even live

Break-even rent $1,775
Max offer price $215,000
Occupancy floor 87%

Sensitivity live

Price -10% $277 -5% $216 +0% $155 +5% $94 +10% $33
Rent -10% $-1 -5% $77 +0% $155 +5% $233 +10% $311
Rate -1.0pp $263 -0.5pp $210 base $155 +0.5pp $99 +1.0pp $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
$53,750
Closing costs
$6,450
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3253 Greenbridge Dr Bridgeton, MO 3.0 1.5 1066 $2,561 $2.40 12d 1 0.32mi
11091 Saxonhall Dr Bridgeton, MO 3.0 1.0 1034 $1,706 $1.65 19d 1 0.51mi
11042 Florence Ave Saint Ann, MO 3.0 1.0 864 $1,300 $1.50 14d 1 0.92mi
11120 Graben Dr St Ann, MO 1.0–2.0 1.0–1.5 850 $1,250 $1.47 3d 14 0.93mi
11918 Brookmont Dr Maryland Heights, MO 3.0 1.0 980 $1,800 $1.84 45d 1 1.19mi
7 Edgeworth Ave Maryland Heights, MO 3.0 1.5 988 $1,995 $2.02 25d 1 1.22mi

Listing history 21 events

  1. 2026-05-12
    status Pending 1109-char remark
  2. 2026-05-07
    listed $215,000 Active 1109-char remark
  3. 2024-12-19
    historical
  4. 2024-12-08
    price $210,000
  5. 2024-11-23
    status Active
  6. 2024-11-14
    historical
  7. 2024-11-13
    listed $225,000 Active
  8. 2024-11-06
    historical
  9. 2019-09-10
    soldstatus $125,000
  10. 2019-08-30
    soldstatus Closed
    Show marketing remark (788 chars)

    Gorgeous home sitting on over 1/2 acre lot in the heart of Bridgeton! This 3 bed 1 bath home has been meticulously maintained and it really shows. New laminate floors and paint throughout. Huge master bedroom with an additional room that can be easily used as an office or transformed into a huge walk-in closet. Updated full bath. Nice kitchen with huge pantry. Cozy living room with new picture window and lots of natural light. Back door leads out to covered deck and HUGE patio area great for entertaining and looks over the huge, private lot. There is constantly wildlife present for your viewing pleasure. Fridge, washer, and dryer to stay if buyer desires. 1 year HSA Home Warranty being offered by seller for your peace of mind. Come see this one before it's gone. IT WON'T LAST!!

  11. 2019-08-05
    status Pending
    Show marketing remark (788 chars)

    Gorgeous home sitting on over 1/2 acre lot in the heart of Bridgeton! This 3 bed 1 bath home has been meticulously maintained and it really shows. New laminate floors and paint throughout. Huge master bedroom with an additional room that can be easily used as an office or transformed into a huge walk-in closet. Updated full bath. Nice kitchen with huge pantry. Cozy living room with new picture window and lots of natural light. Back door leads out to covered deck and HUGE patio area great for entertaining and looks over the huge, private lot. There is constantly wildlife present for your viewing pleasure. Fridge, washer, and dryer to stay if buyer desires. 1 year HSA Home Warranty being offered by seller for your peace of mind. Come see this one before it's gone. IT WON'T LAST!!

  12. 2019-08-01
    listed $125,000 Active
    Show marketing remark (788 chars)

    Gorgeous home sitting on over 1/2 acre lot in the heart of Bridgeton! This 3 bed 1 bath home has been meticulously maintained and it really shows. New laminate floors and paint throughout. Huge master bedroom with an additional room that can be easily used as an office or transformed into a huge walk-in closet. Updated full bath. Nice kitchen with huge pantry. Cozy living room with new picture window and lots of natural light. Back door leads out to covered deck and HUGE patio area great for entertaining and looks over the huge, private lot. There is constantly wildlife present for your viewing pleasure. Fridge, washer, and dryer to stay if buyer desires. 1 year HSA Home Warranty being offered by seller for your peace of mind. Come see this one before it's gone. IT WON'T LAST!!

  13. 2016-07-28
    soldstatus $108,000
  14. 2016-07-26
    soldstatus Closed
  15. 2016-06-22
    status Pending
  16. 2016-06-11
    historical Option
  17. 2016-06-07
    listed $105,000 Active
  18. 2003-08-11
    soldstatus
  19. 2003-08-11
    soldstatus $58,000
  20. 2003-08-11
    soldstatus $58,000
  21. 1967-02-27
    soldstatus

ⓘ 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
$2,221 · $185/mo
Projected year-2 tax
$2,221 · $185/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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥107°F today · 19 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 · 3 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
$23,653
− Mortgage interest
−$12,043
− Property taxes
−$2,221
− Insurance
−$1,075
− Repairs & maintenance
−$1,892
− Management
−$1,892
− Depreciation
−$6,255
Taxable loss
−$1,725
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$414
After-tax cash flow
$2,274/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
Pattonville R-III
NCES district ID
2923700
Math proficiency
32% ▼ -11.00%
Reading proficiency
46% ▼ -5.00%
Median HH income
$50,786
Composite
33.69/100
National rank
#5383
State rank
#147 of 324 in MO

Livability — Bridgeton

Score
56/100
State rank
#691
US rank
#22610

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bridgeton, MO
City population
10,510
Population (ZIP)
10,510

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 0.55)
Race & ethnicity
White 63% Black 19% Hispanic / Latino 11% Two or more races 5% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Swedish 4% Lithuanian 3% Slovak 2%
Foreign-born
13% · Canada, China, Vietnam
Languages at home
84% English-only · Spanish 10% Other Asian/Pacific 1% Chinese 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
▼ -254.60%
Current HPI
207.5311
Rent YoY
Metro
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+270.7% since first listed
21 events — show timeline
  • 2026-05-12 Pending MARIS as Distributed by MLS Grid
  • 2026-05-07 Listed $215,000 MARIS as Distributed by MLS Grid
  • 2024-12-19 Delisted MARIS as Distributed by MLS Grid
  • 2024-12-08 Price Changed $210,000 MARIS as Distributed by MLS Grid
  • 2024-11-23 Relisted MARIS as Distributed by MLS Grid
  • 2024-11-14 Delisted MARIS as Distributed by MLS Grid
  • 2024-11-13 Listed $225,000 MARIS as Distributed by MLS Grid
  • 2024-11-06 Coming Soon MARIS as Distributed by MLS Grid
  • 2019-09-10 Sold (Public Records) $125,000 Public Records
  • 2019-08-30 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2019-08-05 Pending MARIS as Distributed by MLS Grid
  • 2019-08-01 Listed $125,000 MARIS as Distributed by MLS Grid
  • 2016-07-28 Sold (Public Records) $108,000 Public Records
  • 2016-07-26 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2016-06-22 Pending MARIS as Distributed by MLS Grid
  • 2016-06-11 Contingent MARIS as Distributed by MLS Grid
  • 2016-06-07 Listed $105,000 MARIS as Distributed by MLS Grid
  • 2003-08-11 Sold (Public Records) $58,000 Public Records
  • 2003-08-11 Sold (Public Records) $58,000 Public Records
  • 2003-08-11 Sold (Public Records) Public Records
  • 1967-02-27 Sold (Public Records) Public Records

Property tax history

+4.1%/yr

Latest (2022): $2,221 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…