CashFlowRE
Sign in Sign up
223 Fairview Ln
B Composite 72.63
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 +11.3/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.8/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$40,000

223 Fairview Ln · Ferguson, MO 63135
1 bd · 1.0 ba · 528 sqft · SingleFamily public records · 55 Days on market
Built 1936 8,276 sqft lot $76/sqft · 8% below area Est $44k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attn Homebuyers and Investors!!! BETTER MOVE FAST AS THIS CUTE HOME WILL NOT LAST LONG!!! Come see this 1 bed and 1 bath bungalow!!! What a terrific find at a Great Price across the street from McCluer South High School! This home is LOADED with Potential! Bring your Great Ideas for this fixer upper and Call It Yours! SCHEDULE YOUR SHOWING TODAY!!!

Key facts

  • 8,276 sq ft lot
  • Garage
  • Built 1936

Property features AI

Finance

  • Financial info: No second mortgage reported; Annual tax information available

Exterior

  • Parking: 1-car garage
  • Utilities: Public water; Public sewer; Electric service by Ameren; Electricity available and connected
  • Home design: Single family residence; One story house; Private ownership; Entry level: main; Facing direction: not specified
  • Construction: Frame construction; Combination foundation; Shingle roof: not specified
  • Exterior features: Level lot; Chain link fencing

Interior

  • Bedrooms: 1 bedroom (main level)
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Forced air heating; Wall/window unit(s) for cooling
  • Interior features: Forced air heating; Wall/window cooling units; Full 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 1-bed/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $509 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $39k (3.0% below list) — sets the bar for market timing.
  • Cap rate 21.5% vs local median 9.2% in Ferguson — 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 58/100 on livability (#586 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: health & safety C-, crime F, amenities F.
  • Ferguson-Florissant R-II (suburban): math 7% / reading 20% proficiency, ranked #311 of 324 in MO (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Mccluer High (math 0% / reading 17%, grade F, #511 of 521 statewide, top 98%, 1,181 students, 100% FRL) — zoned schools average 100% FRL vs 70% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+9.0%/yr); 162 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 43% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $277 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $11k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 55 days — a 3% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $10k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $19k; list at $40k implies a 111% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1936 — 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 $38,800 (3.0% below list)

Questions for the listing agent

  1. It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1936 — 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. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.55%
Cap rate
21.55%
Cash-on-cash
54.49%
DSCR
3.42
GRM
3.3

CMA / ARV

ARV (median comp)
$43,668
List price
$40,000
Delta
-8.40%
Verdict
FAIR
Comps
10 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
58.5%
Equity multiple
3.80×
Total profit
$31,336
Equity at exit
$5,964
10-year hold
IRR
65.1%
Equity multiple
9.36×
Total profit
$93,686
Equity at exit
$3,458

Cash invested: $11,200 (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 63135

Rents YoY
9.0%
Active inventory
162
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$1,022 high interval (Pro) →
Mortgage (P&I)
$210
Tax from tax record
$72 /mo · $866/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$215
Net cashflow
$509

Break-even live

Break-even rent $378
Max offer price $40,000
Occupancy floor 45%

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
$10,000
Closing costs
$1,200
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
806 Marvin Ave Saint Louis, MO 2.0 1.0 726 $1,100 $1.52 44d 1 0.29mi
26 Arbor Village Ct Ferguson, MO 1.0–2.0 1.0 714 $800 $1.12 24d 1 0.31mi
7733 Brand Ave Saint Louis, MO 2.0 1.0 656 $1,090 $1.66 24d 1 0.53mi
6180 Emerald Ave Saint Louis, MO 2.0 1.0 729 $1,300 $1.78 44d 1 0.66mi
5500 Mable Ave Unit 5518 B4 St. Louis, MO 2.0 1.0 750 $835 $1.11 44d 1 0.74mi
334 Mueller Ave Saint Louis, MO 1.0 1.0 713 $825 $1.16 24d 1 0.74mi
601 Carson Rd Saint Louis, MO 2.0 1.0 743 $950 $1.28 24d 1 0.89mi

Listing history 23 events

  1. 2026-06-18
    days on market $40,000 Active 55 DOM
  2. 2026-06-17
    days on market $40,000 Active 54 DOM
  3. 2026-06-16
    days on market $40,000 Active 53 DOM
  4. 2026-06-15
    days on market $40,000 Active 52 DOM
  5. 2026-06-13
    days on market $40,000 Active 50 DOM
  6. 2026-06-13
    days on market $40,000 Active 49 DOM
  7. 2026-06-09
    days on market $40,000 Active 46 DOM
  8. 2026-06-08
    days on market $40,000 Active 45 DOM
  9. 2026-06-07
    days on market $40,000 Active 44 DOM
  10. 2026-06-05
    days on market $40,000 Active 41 DOM
  11. 2026-06-03
    days on market $40,000 Active 40 DOM
  12. 2026-06-02
    days on market $40,000 Active 39 DOM
  13. 2026-06-01
    days on market $40,000 Active 38 DOM
  14. 2026-05-31
    days on market $40,000 Active 37 DOM
  15. 2026-04-24
    listed $49,900 Active 91-char remark
  16. 2022-07-28
    soldstatus $19,000
  17. 2022-07-25
    soldstatus Closed 351-char remark
    Show marketing remark (351 chars)

    Attn Homebuyers and Investors!!! BETTER MOVE FAST AS THIS CUTE HOME WILL NOT LAST LONG!!! Come see this 1 bed and 1 bath bungalow!!! What a terrific find at a Great Price across the street from McCluer South High School! This home is LOADED with Potential! Bring your Great Ideas for this fixer upper and Call It Yours! SCHEDULE YOUR SHOWING TODAY!!!

  18. 2022-07-07
    status Pending 351-char remark
    Show marketing remark (351 chars)

    Attn Homebuyers and Investors!!! BETTER MOVE FAST AS THIS CUTE HOME WILL NOT LAST LONG!!! Come see this 1 bed and 1 bath bungalow!!! What a terrific find at a Great Price across the street from McCluer South High School! This home is LOADED with Potential! Bring your Great Ideas for this fixer upper and Call It Yours! SCHEDULE YOUR SHOWING TODAY!!!

  19. 2022-07-06
    price $19,900 351-char remark
    Show marketing remark (351 chars)

    Attn Homebuyers and Investors!!! BETTER MOVE FAST AS THIS CUTE HOME WILL NOT LAST LONG!!! Come see this 1 bed and 1 bath bungalow!!! What a terrific find at a Great Price across the street from McCluer South High School! This home is LOADED with Potential! Bring your Great Ideas for this fixer upper and Call It Yours! SCHEDULE YOUR SHOWING TODAY!!!

  20. 2022-06-23
    price $24,900 351-char remark
    Show marketing remark (351 chars)

    Attn Homebuyers and Investors!!! BETTER MOVE FAST AS THIS CUTE HOME WILL NOT LAST LONG!!! Come see this 1 bed and 1 bath bungalow!!! What a terrific find at a Great Price across the street from McCluer South High School! This home is LOADED with Potential! Bring your Great Ideas for this fixer upper and Call It Yours! SCHEDULE YOUR SHOWING TODAY!!!

  21. 2022-06-14
    soldstatus $10,000
  22. 2022-06-10
    listed $29,000 Active 351-char remark
    Show marketing remark (351 chars)

    Attn Homebuyers and Investors!!! BETTER MOVE FAST AS THIS CUTE HOME WILL NOT LAST LONG!!! Come see this 1 bed and 1 bath bungalow!!! What a terrific find at a Great Price across the street from McCluer South High School! This home is LOADED with Potential! Bring your Great Ideas for this fixer upper and Call It Yours! SCHEDULE YOUR SHOWING TODAY!!!

  23. 1995-03-14
    soldstatus $7,500

ⓘ 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
$866 · $72/mo
Projected year-2 tax
$866 · $72/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 ≥106°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
$12,260
− Mortgage interest
−$2,241
− Property taxes
−$866
− Insurance
−$200
− Repairs & maintenance
−$981
− Management
−$981
− Depreciation
−$1,164
Taxable income
$5,828
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,399
After-tax cash flow
$4,704/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
Ferguson-Florissant R-II
NCES district ID
2912010
Math proficiency
7% ▼ -9.00%
Reading proficiency
20% ▼ -6.00%
Median HH income
$44,610
Composite
11.96/100
National rank
#9666
State rank
#311 of 324 in MO

Livability — Ferguson

Score
58/100
State rank
#586
US rank
#20809

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ferguson, MO
County
Saint Louis County · 888,823 people
City population
18,381
Metro
St. Louis, MO-IL
Population (ZIP)
18,381
Household income
$52,328
Rent vs Own
45.8% rent · 54.2% own
Severe rent burden
957.0

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 (66%)
Race & ethnicity
Black 66% White 28% Two or more races 3% Hispanic / Latino 2%
Common ancestry
Lithuanian 1% Iranian 1% Romanian 1%
Foreign-born
1% · Canada
Languages at home
95% English-only · Spanish 4%

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
▼ -152.56%
Current HPI
138.6781
Rent YoY
▲ 9.03%
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

+433.3% since first listed
10 events — show timeline
  • 2026-05-24 Price Changed $40,000 MARIS as Distributed by MLS Grid
  • 2026-04-24 Listed $49,900 MARIS as Distributed by MLS Grid
  • 2022-07-28 Sold (Public Records) $19,000 Public Records
  • 2022-07-25 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2022-07-07 Pending MARIS as Distributed by MLS Grid
  • 2022-07-06 Price Changed $19,900 MARIS as Distributed by MLS Grid
  • 2022-06-23 Price Changed $24,900 MARIS as Distributed by MLS Grid
  • 2022-06-14 Sold (Public Records) $10,000 Public Records
  • 2022-06-10 Listed $29,000 MARIS as Distributed by MLS Grid
  • 1995-03-14 Sold (Public Records) $7,500 Public Records

Property tax history

+0.3%/yr

Latest (2022): $866 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…