CashFlowRE
Sign in Sign up
15565 Old Jamestown Rd
D- Composite 35.78
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).

  • ARV discount +12.9/15.0
  • Cash flow +8.1/30.0
  • Livability +3.3/5.0
  • 1% rule +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.1/10.0
  • Schools +1.7/10.0
  • Appreciation +0.0/10.0

$259,500

15565 Old Jamestown Rd · Old Jamestown, MO 63034
2 bd · 3.0 ba · 1,895 sqft · SingleFamily public records · 8 Days on market
Built 1970 1.47 ac lot $137/sqft · at area comps Est $295k · 12% under

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

Listing remarks MLS

This lovely updated home is situated 1.47 ac lot in a quiet area of Florissant. Sporting all of the upgrades you are looking for along with a private setting that offers tranquility. All rooms have wood flooring or ceramic. The kitchen/breakfast area has a center island/breakfast bar, granite counter tops, stainless steel appliances and walks out to a 24x15 deck. The lower level finish with two exits to the yard and patio offers unlimited options-zoom room, family room, extra bedroom, huge 5th bedroom or another rec area-your decision. A two car detached garage and 8X12 separate work shop building complete the package. Room for a garden spot. Easy access to highways and very little traffic. Property to be sold "AS IS".

Key facts

  • Granite countertops
  • Large 1.47-acre lot
  • Open kitchen

Tags

LARGE 1.47-ACRE LOTOPEN KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESBREAKFAST BARBRIGHT BREAKFAST NOOK

Property features AI

Finance

  • Other: Living area reported as 2,172 (estimated); above-grade estimated 1,403, below-grade estimated 769; Lot size listed as 1.47 acres

Exterior

  • Parking: Attached garage with 2 spaces (456 sq ft garage size listed)
  • Utilities: Public water; Sewer: septic tank listed (unknown); Electric service: Ameren; Cable, electricity, and water available
  • Home design: Single family residence; One level (with finished lower level); Residential property
  • Construction: Vinyl siding; Shingle roof; Has basement (partially finished, concrete, includes sleeping area, storage, bathroom, and walk-out access)
  • Exterior features: Deck; Front yard; Back yard; Asphalt road frontage on a city street

Interior

  • Kitchen: Dishwasher; Microwave; Oven; Refrigerator
  • Bedrooms: 5 total bedrooms; 3 bedrooms on the main level; 2 bedrooms in the lower level
  • Bathrooms: 3 full bathrooms; 2 full bathrooms on the main level; 1 full bathroom in the lower level
  • Heating & cooling: Forced air heating; Heat pump; Central air conditioning
  • Interior features: Ceiling fans; Eat-in kitchen; Kitchen island; Kitchen/dining room combo
  • Laundry & utility: Washer; Dryer; Laundry located in the 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/3.0-bath single-family listed at $260k.

Deal economics

  • At list price, monthly cash flow is $-252 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $215k (17.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $199k (23.2% below list).
  • Recommended offer: $199k (23.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#247 in MO) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A; Watch: amenities F, commute F, health & safety 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: Barrington Elem. (math 9% / reading 28%, grade F, #960 of 1,115 statewide, top 86%, 393 students, 53% FRL); Hazelwood Central High (math 12% / reading 33%, grade F, #455 of 521 statewide, top 88%, 1,628 students, 52% FRL) — zoned schools at 52% FRL track the district average.
  • Market conditions: 71 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 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 $8k of value loss. Plan a longer hold.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 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.
  • Current owner paid $225k; 15% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $199,170 (23.2% 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. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.77%
Cap rate
5.13%
Cash-on-cash
-4.16%
DSCR
0.81
GRM
10.9

CMA / ARV

ARV (median comp)
$294,621
List price
$259,500
Delta
-11.92%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14438 Cape Charles Ct 0.71mi 3/2.5 (+1) 1,843 (-3%) 12mo $254,999 $138 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
-23.3%
Equity multiple
0.20×
Total profit
$-58,044
Equity at exit
$38,692
10-year hold
IRR
-17.9%
Equity multiple
0.02×
Total profit
$-71,000
Equity at exit
$22,437

Cash invested: $72,660 (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 63034

Active inventory
71
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,992 medium interval (Pro) →
Mortgage (P&I)
$1,361
Tax from tax record
$356 /mo · $4,276/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$418
Net cashflow
$-252

Break-even live

Break-even rent $2,311
Max offer price $215,001
Occupancy floor

Sensitivity live

Price -10% $-105 -5% $-178 +0% $-252 +5% $-325 +10% $-399
Rent -10% $-409 -5% $-331 +0% $-252 +5% $-173 +10% $-95
Rate -1.0pp $-121 -0.5pp $-186 base $-252 +0.5pp $-319 +1.0pp $-388

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
$64,875
Closing costs
$7,785
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5454 Misty Crossing Ct Florissant, MO 3.0 3.0 1518 $2,196 $1.45 8d 1 0.85mi

Listing history 20 events

  1. 2026-05-12
    listed $259,500 Active 1843-char remark
  2. 2021-06-10
    soldstatus $225,000
  3. 2021-06-03
    soldstatus Closed 740-char remark
    Show marketing remark (740 chars)

    This lovely updated home is situated 1.47 ac lot in a quiet area of Florissant. Sporting all of the upgrades you are looking for along with a private setting that offers tranquility. All rooms have wood flooring or ceramic. The kitchen/breakfast area has a center island/breakfast bar, granite counter tops, stainless steel appliances and walks out to a 24x15 deck. The lower level finish with two exits to the yard and patio offers unlimited options-zoom room, family room, extra bedroom, huge 5th bedroom or another rec area-your decision. A two car detached garage and 8X12 separate work shop building complete the package. Room for a garden spot. Easy access to highways and very little traffic. Property to be sold "AS IS".

  4. 2021-04-13
    historical Active Under Contract 740-char remark
    Show marketing remark (740 chars)

    This lovely updated home is situated 1.47 ac lot in a quiet area of Florissant. Sporting all of the upgrades you are looking for along with a private setting that offers tranquility. All rooms have wood flooring or ceramic. The kitchen/breakfast area has a center island/breakfast bar, granite counter tops, stainless steel appliances and walks out to a 24x15 deck. The lower level finish with two exits to the yard and patio offers unlimited options-zoom room, family room, extra bedroom, huge 5th bedroom or another rec area-your decision. A two car detached garage and 8X12 separate work shop building complete the package. Room for a garden spot. Easy access to highways and very little traffic. Property to be sold "AS IS".

  5. 2021-04-09
    status Active 740-char remark
    Show marketing remark (740 chars)

    This lovely updated home is situated 1.47 ac lot in a quiet area of Florissant. Sporting all of the upgrades you are looking for along with a private setting that offers tranquility. All rooms have wood flooring or ceramic. The kitchen/breakfast area has a center island/breakfast bar, granite counter tops, stainless steel appliances and walks out to a 24x15 deck. The lower level finish with two exits to the yard and patio offers unlimited options-zoom room, family room, extra bedroom, huge 5th bedroom or another rec area-your decision. A two car detached garage and 8X12 separate work shop building complete the package. Room for a garden spot. Easy access to highways and very little traffic. Property to be sold "AS IS".

  6. 2021-03-20
    historical Active Under Contract 740-char remark
    Show marketing remark (740 chars)

    This lovely updated home is situated 1.47 ac lot in a quiet area of Florissant. Sporting all of the upgrades you are looking for along with a private setting that offers tranquility. All rooms have wood flooring or ceramic. The kitchen/breakfast area has a center island/breakfast bar, granite counter tops, stainless steel appliances and walks out to a 24x15 deck. The lower level finish with two exits to the yard and patio offers unlimited options-zoom room, family room, extra bedroom, huge 5th bedroom or another rec area-your decision. A two car detached garage and 8X12 separate work shop building complete the package. Room for a garden spot. Easy access to highways and very little traffic. Property to be sold "AS IS".

  7. 2021-03-18
    price $225,000 740-char remark
    Show marketing remark (740 chars)

    This lovely updated home is situated 1.47 ac lot in a quiet area of Florissant. Sporting all of the upgrades you are looking for along with a private setting that offers tranquility. All rooms have wood flooring or ceramic. The kitchen/breakfast area has a center island/breakfast bar, granite counter tops, stainless steel appliances and walks out to a 24x15 deck. The lower level finish with two exits to the yard and patio offers unlimited options-zoom room, family room, extra bedroom, huge 5th bedroom or another rec area-your decision. A two car detached garage and 8X12 separate work shop building complete the package. Room for a garden spot. Easy access to highways and very little traffic. Property to be sold "AS IS".

  8. 2021-03-18
    listed $25,000 Active 740-char remark
    Show marketing remark (740 chars)

    This lovely updated home is situated 1.47 ac lot in a quiet area of Florissant. Sporting all of the upgrades you are looking for along with a private setting that offers tranquility. All rooms have wood flooring or ceramic. The kitchen/breakfast area has a center island/breakfast bar, granite counter tops, stainless steel appliances and walks out to a 24x15 deck. The lower level finish with two exits to the yard and patio offers unlimited options-zoom room, family room, extra bedroom, huge 5th bedroom or another rec area-your decision. A two car detached garage and 8X12 separate work shop building complete the package. Room for a garden spot. Easy access to highways and very little traffic. Property to be sold "AS IS".

  9. 2021-03-18
    historical $25,000 740-char remark
    Show marketing remark (740 chars)

    This lovely updated home is situated 1.47 ac lot in a quiet area of Florissant. Sporting all of the upgrades you are looking for along with a private setting that offers tranquility. All rooms have wood flooring or ceramic. The kitchen/breakfast area has a center island/breakfast bar, granite counter tops, stainless steel appliances and walks out to a 24x15 deck. The lower level finish with two exits to the yard and patio offers unlimited options-zoom room, family room, extra bedroom, huge 5th bedroom or another rec area-your decision. A two car detached garage and 8X12 separate work shop building complete the package. Room for a garden spot. Easy access to highways and very little traffic. Property to be sold "AS IS".

  10. 2017-09-01
    historical
  11. 2017-07-18
    status Active
  12. 2017-07-08
    historical Contingent (No Kickout)
  13. 2017-05-17
    price $199,900
  14. 2017-02-21
    price $209,900
  15. 2017-01-19
    price $214,900
  16. 2016-12-09
    listed $219,900 Active
  17. 2015-07-24
    soldstatus Closed
  18. 2015-06-19
    historical
  19. 2015-06-18
    listed $65,000 Active
  20. 1967-11-06
    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
$4,276 · $356/mo
Projected year-2 tax
$4,276 · $356/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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 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 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
$23,900
− Mortgage interest
−$14,536
− Property taxes
−$4,276
− Insurance
−$1,298
− Repairs & maintenance
−$1,912
− Management
−$1,912
− Depreciation
−$7,549
Taxable loss
−$7,583
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,820
After-tax cash flow
$-1,203/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 — Old Jamestown

Score
66/100
State rank
#247
US rank
#12156

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Old Jamestown, MO
County
Saint Louis County · 888,823 people
City population
19,557
Metro
St. Louis, MO-IL
Population (ZIP)
18,908
Household income
$103,905
Rent vs Own
9.0% rent · 91.0% own
Severe rent burden
88.0

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 (65%)
Race & ethnicity
Black 65% White 21% Two or more races 11% Hispanic / Latino 4% Asian 1%
Common ancestry
Swedish 1% Italian 1% Romanian 1%
Foreign-born
5% · Canada, Vietnam
Languages at home
95% English-only · Spanish 1% Vietnamese 1% Other Indo-European 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
▼ -156.28%
Current HPI
180.6267
Rent YoY
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

+299.2% since first listed
21 events — show timeline
  • 2026-05-20 Pending MARIS as Distributed by MLS Grid
  • 2026-05-12 Listed $259,500 MARIS as Distributed by MLS Grid
  • 2021-06-10 Sold (Public Records) $225,000 Public Records
  • 2021-06-03 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2021-04-13 Contingent MARIS as Distributed by MLS Grid
  • 2021-04-09 Relisted MARIS as Distributed by MLS Grid
  • 2021-03-20 Contingent MARIS as Distributed by MLS Grid
  • 2021-03-18 Price Changed $225,000 MARIS as Distributed by MLS Grid
  • 2021-03-18 Listed $25,000 MARIS as Distributed by MLS Grid
  • 2021-03-18 Coming Soon $25,000 MARIS as Distributed by MLS Grid
  • 2017-09-01 Delisted MARIS as Distributed by MLS Grid
  • 2017-07-18 Relisted MARIS as Distributed by MLS Grid
  • 2017-07-08 Contingent MARIS as Distributed by MLS Grid
  • 2017-05-17 Price Changed $199,900 MARIS as Distributed by MLS Grid
  • 2017-02-21 Price Changed $209,900 MARIS as Distributed by MLS Grid
  • 2017-01-19 Price Changed $214,900 MARIS as Distributed by MLS Grid
  • 2016-12-09 Listed $219,900 MARIS as Distributed by MLS Grid
  • 2015-07-24 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2015-06-19 Delisted MARIS as Distributed by MLS Grid
  • 2015-06-18 Listed $65,000 MARIS as Distributed by MLS Grid
  • 1967-11-06 Sold (Public Records) Public Records

Property tax history

+6.1%/yr

Latest (2022): $4,276 · +5.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…