CashFlowRE
Sign in Sign up
2136 Riding Spur Dr
D Composite 40.16
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 +11.6/15.0
  • Appreciation +10.0/10.0
  • Cash flow +5.2/30.0
  • Schools +5.1/10.0
  • Livability +3.6/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.8/5.0
  • 1% rule +0.5/10.0
  • DSCR +0.0/10.0

$395,000

2136 Riding Spur Dr · Maryland Heights, MO 63146
3 bd · 2.5 ba · 1,875 sqft · SingleFamily public records · 3 Days on market
Built 1988 8,712 sqft lot $211/sqft · 26% above area Est $434k · 9% under $42/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Gracious 1.5-story home in the highly rated Parkway School District offering 2,602 finished sq. ft. , 4 baths and an ideal floor plan! The main-level primary suite features a luxury bath and walk-in closet, while the welcoming upper level includes two extra bedrooms, full bath and versatile loft space. Enjoy main-floor laundry and an open vaulted layout highlighted by an impressive two-story great room filled with streaming natural light, gas fireplace and granite-topped bar area. Expansive kitchen and breakfast room with abundant cabinets, granite counters, center island and bay window with French door. Move-in ready with neutral decor, gleaming wood floors, striking wood staircase, closet

Key facts

  • Expansive kitchen
  • Two-story great room
  • Finished lower level

Tags

MAIN-LEVEL PRIMARY SUITETWO-STORY GREAT ROOMEXPANSIVE KITCHENFINISHED LOWER LEVELRELAXING HOT TUB AREADECORATIVE PALLADIUM WINDOWS

Property features AI

Finance

  • Other: Living area information available from public records (total living area recorded); Directions: Marine Ave to Marine Terrace Dr, Rt on Riding Spur Dr; or Marine Ave to Polo Parc Dr, Left on Riding Spur Dr
  • HOA & community: Polo Parc HOA with annual fee of $500 covering common area maintenance; Association management

Exterior

  • Parking: Attached, covered garage facing front; 2-car garage (approximately 20 x 20) — 2 parking spaces total
  • Security: Smoke detector(s)
  • Utilities: Public water; Public sewer; Ameren electric service; Electricity connected; Natural gas connected; Water available
  • Home design: Single-family residence; Private ownership; Updated/remodeled condition; One and one-half levels; House structure
  • Construction: Brick and frame construction; Architectural shingle roof; Concrete perimeter foundation; Basement present (partially finished)
  • Exterior features: Front porch; Patio; Back yard with landscaping and a few trees; Irregular lot; Concrete road frontage on a city street

Interior

  • Kitchen: Electric cooktop; Range; Dishwasher; Disposal; Microwave; Refrigerator; Kitchen island
  • Bedrooms: 3 bedrooms total, including 1 main-level bedroom and 2 upper-level bedrooms; Loft (upper level); Den (lower level); Office (lower level); Recreation room (lower level)
  • Flooring: Carpet; Tile; Wood
  • Bathrooms: 3 full bathrooms; 1 half bathroom (main level)
  • Heating & cooling: Forced air heating (natural gas); Central electric air conditioning
  • Interior features: Granite counters; Kitchen island; Vaulted ceilings; Double-pane windows with screens; Gas log fireplace in the great room; Basement partially finished with storage and an 8'+ poured concrete area; Smoke detector(s)
  • Laundry & utility: Washer and dryer included; Main-level laundry

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/2.5-bath single-family listed at $395k.

Deal economics

  • At list price, monthly cash flow is $-888 ($-11k/yr) — negative.
  • To cash-flow at today's rent, offer at most $238k (39.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $217k (45.0% below list).
  • Recommended offer: $217k (45.0% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 71/100 on livability (#101 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: health & safety C-, amenities F, commute F.
  • Parkway C-2 (suburban): math 49% / reading 62% proficiency, ranked #18 of 324 in MO (top 6%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 14% free/reduced lunch — higher-income household profile.
  • Zoned schools: Mckelvey Primary (234 students, 8% FRL); North High (math 35% / reading 70%, grade C-, #89 of 521 statewide, top 17%, 1,074 students, 34% FRL).
  • Market conditions: Rents soft (-3.0%/yr); 170 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($85k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $42k of equity ($3k loan paydown + $40k appreciation (10.0% local appreciation)).
  • By year 2, paydown + projected appreciation supports a ~$68k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $230k; list at $395k implies a 72% gain — meaningful room to come down on a strong offer.
Recommended offer $217,214 (45.0% 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. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. 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?
  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
0.55%
Cap rate
3.60%
Cash-on-cash
-9.63%
DSCR
0.57
GRM
15.2

CMA / ARV

ARV (median comp)
$434,139
List price
$395,000
Delta
-9.02%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12935 Polo Parc Dr 0.09mi 3/2.5 1,836 (-2%) 10mo $425,000 $231 84
2132 Riding Spur Dr 0.01mi 4/3.0 (+1) 1,751 (-7%) 13mo $325,000 $186 71
12833 Polo Parc Dr 0.14mi 4/3.5 (+1) 2,055 (+10%) 10mo $449,500 $219 60
1431 Glenlea Dr 0.58mi 3/2.0 1,868 (-0%) 13mo $295,000 $158 60
12853 Glenbernie Ln 0.36mi 3/2.0 1,649 (-12%) 5mo $295,000 $179 57
12725 Bennington Common Ln 0.66mi 3/2.5 2,055 (+10%) 1mo $299,900 $146 53
12792 Bennington Common Ln 0.66mi 3/3.0 1,720 (-8%) 1mo $265,000 $154 52
1433 Glenlea Dr 0.58mi 3/2.0 1,605 (-14%) 1mo $335,000 $209 46
1834 Chelmsford Ct 0.69mi 4/3.0 (+1) 2,000 (+7%) 7mo $359,900 $180 44
12712 Glenette Dr 0.68mi 3/2.0 1,708 (-9%) 12mo $335,000 $196 42
1956 Lakehurst Dr 0.60mi 4/2.5 (+1) 2,120 (+13%) 5mo $464,900 $219 41
1923 Springtree Dr 0.70mi 3/3.0 2,040 (+9%) 14mo $389,900 $191 39

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
16.9%
Equity multiple
2.38×
Total profit
$152,178
Equity at exit
$355,847
10-year hold
IRR
15.6%
Equity multiple
5.35×
Total profit
$481,114
Equity at exit
$767,398

Cash invested: $110,600 (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 63146

Home prices YoY
4.9%
Rents YoY
-3.0%
Active inventory
170
Price-to-rent
15.2×

Monthly cashflow live

Estimated rent
$2,172 high interval (Pro) →
Mortgage (P&I)
$2,071
Tax from tax record
$326 /mo · $3,908/yr
Insurance
$165
HOA
$42
Vacancy / Maint / Mgmt
$456
Net cashflow
$-888

Break-even live

Break-even rent $3,296
Max offer price $238,182
Occupancy floor

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
$98,750
Closing costs
$11,850
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
2050 Lakerun Ct Maryland Heights, MO 1.0–3.0 1.0–2.5 1213 $2,180 $1.80 2d 15 0.70mi
1951 Oberlin Dr St. Louis, MO 1.0–3.0 1.0–2.5 993 $2,128 $2.14 2d 23 0.71mi
12806 Willowyck Dr Saint Louis, MO 3.0 2.0 1456 $2,500 $1.72 44d 1 0.77mi
1895 Boulder Springs Dr St. Louis, MO 1.0–3.0 1.0–2.5 1083 $2,900 $2.68 2d 6 1.13mi
12401 Boulder Springs Pkwy St. Louis, MO 1.0–3.0 1.0–2.0 1006 $2,867 $2.85 2d 10 1.20mi
12082 Foxpoint Dr Maryland Heights, MO 3.0 3.0 1934 $2,591 $1.34 2d 1 1.23mi
2302 Canyonlands Dr Unit E Maryland Heights, MO 3.0 2.0 1442 $1,800 $1.25 44d 1 1.24mi

HOA detail

Monthly dues
$42 · $504/yr
Likely covers
gas

Listing history 6 events

  1. 2026-05-17
    status Pending 1607-char remark
  2. 2026-05-13
    listed $395,000 Active 1607-char remark
  3. 2001-09-04
    soldstatus $229,900
  4. 1994-10-31
    soldstatus $150,000
  5. 1990-05-01
    soldstatus $143,500
  6. 1988-11-01
    soldstatus $153,280

ⓘ 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
$3,908 · $326/mo
Projected year-2 tax
$3,908 · $326/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 4/10 Moderate 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 2/10 Low 2 unhealthy d/yr today · 2 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
$26,066
− Mortgage interest
−$22,126
− Property taxes
−$3,908
− Insurance
−$1,975
− Repairs & maintenance
−$2,085
− Management
−$2,085
− HOA
−$504
− Depreciation
−$11,491
Taxable loss
−$18,109
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,346
After-tax cash flow
$-6,306/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
Parkway C-2
NCES district ID
2923580
Math proficiency
49% ▼ -11.00%
Reading proficiency
62% ▼ -2.00%
Median HH income
$83,551
Composite
50.5/100
National rank
#1851
State rank
#18 of 324 in MO

Livability — Maryland Heights

Score
71/100
State rank
#101
US rank
#6808

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Maryland Heights, MO
County
Saint Louis County · 888,823 people
City population
21,924
Metro
St. Louis, MO-IL
Population (ZIP)
30,678
Household income
$84,756
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
1156.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 63% Asian 17% Black 13% Two or more races 4% Hispanic / Latino 3%
Common ancestry
Scotch-Irish 3% Romanian 3% Italian 2%
Foreign-born
19% · China, South Korea, Canada
Languages at home
79% English-only · Other Asian/Pacific 7% Other Indo-European 4% Chinese 3%

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
▲ 33.10%
Current HPI
711.49
Rent YoY
▼ -2.96%
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

+157.7% since first listed
7 events — show timeline
  • 2026-06-15 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2026-05-17 Pending MARIS as Distributed by MLS Grid
  • 2026-05-13 Listed $395,000 MARIS as Distributed by MLS Grid
  • 2001-09-04 Sold (Public Records) $229,900 Public Records
  • 1994-10-31 Sold (Public Records) $150,000 Public Records
  • 1990-05-01 Sold (Public Records) $143,500 Public Records
  • 1988-11-01 Sold (Public Records) $153,280 Public Records

Property tax history

+2.3%/yr

Latest (2022): $3,908 · -1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…