CashFlowRE
Sign in Sign up
517 Plantmore Dr 🏷️ Likely Rental
C Composite 57.0
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 +19.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +4.9/10.0
  • 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

$135,000

517 Plantmore Dr · Ferguson, MO 63135
2 bd · 1.0 ba · 1,411 sqft · SingleFamily public records · 68 Days on market
Built 1953 0.40 ac lot $96/sqft · 31% below area Est $195k · 31% under ↓ 4% since listing

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

Listing remarks MLS

Attention, Investors who are wanting to add a stable rental to their portfolio with a positive cash flow! This spacious 4bd, 2 ba 2 sty home with a partially finished basement is sitting on a large lot and has a long term tenant paying $1,500 mo plus monthly sewer reimbursement and is in a lease until March 31, 2028. The kitchen has a fridge, gas range and dishwasher for tenants use. There are laundry hook ups in the basement and ample space for storage. The exterior features enhances the property's charm and provides a pleasant extension of the living space on on a quiet street. Seller is selling this home "As-Is", not due to condition, just looking for a quick, easy sale.

Key facts

  • 0.4 acre lot
  • Built 1953
  • Listed 67 days

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $135,000 price doesn't fit this home's estimated sale value (~$195,165) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath single-family listed at $135k.

Deal economics

  • At list price, monthly cash flow is $154 ($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 $134k (0.6% below list).
  • Recommended offer: $127k (6.0% below list) — sets the bar for market timing.

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: Lee Hamilton Elementary (math 5% / reading 16%, grade F, #1,026 of 1,115 statewide, top 92%, 278 students, 99% FRL); Ferguson Middle (math 3% / reading 14%, grade F, #376 of 391 statewide, top 96%, 615 students, 100% FRL); Mccluer High (math 0% / reading 17%, grade F, #511 of 521 statewide, top 98%, 1,181 students, 100% FRL) — zoned schools average 99% 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); 165 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($52k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $38k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($127k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1953 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $126,900 (6.0% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1953 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.99%
Cap rate
7.66%
Cash-on-cash
4.88%
DSCR
1.22
GRM
8.4

CMA / ARV

ARV (median comp)
$195,165
List price
$135,000
Delta
-30.83%
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
847 N Florissant Rd 0.64mi 3/1.0 (+1) 1,422 (+1%) 3mo $155,000 $109 62
509 Royal Ave 0.54mi 3/1.5 (+1) 1,375 (-3%) 3mo $110,000 $80 61
716 Nancy Pl 0.43mi 3/1.5 (+1) 1,334 (-6%) 4mo $149,000 $112 61
615 Superior Dr 0.35mi 3/1.0 (+1) 1,296 (-8%) 6mo $80,000 $62 60
406 Teston Dr 0.47mi 3/1.0 (+1) 1,320 (-6%) 4mo $89,900 $68 59
536 Ames Pl 0.39mi 3/1.5 (+1) 1,304 (-8%) 5mo $69,900 $54 58
1144 Hudson Rd 0.53mi 2/1.0 1,239 (-12%) 4mo $115,000 $93 52
1007 Hutton Pl 0.45mi 2/2.0 1,214 (-14%) 2mo $36,000 $30 50
1102 Thatcher Ave 0.54mi 2/1.0 1,202 (-15%) 2mo $145,000 $121 49
18 Cardigan Dr 0.47mi 3/1.5 (+1) 1,574 (+12%) 4mo $225,000 $143 48
332 Argent Ave 0.74mi 2/1.5 1,558 (+10%) 0mo $185,000 $119 46
1011 Geringer Ct 0.43mi 3/3.0 (+1) 1,620 (+15%) 2mo $279,900 $173 41

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-3.3%
Equity multiple
0.87×
Total profit
$-4,978
Equity at exit
$20,129
10-year hold
IRR
11.2%
Equity multiple
2.07×
Total profit
$40,591
Equity at exit
$11,672

Cash invested: $37,800 (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
165
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,342 high interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$142 /mo · $1,710/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$282
Net cashflow
$154

Break-even live

Break-even rent $1,148
Max offer price $135,000
Occupancy floor 84%

Sensitivity live

Price -10% $230 -5% $192 +0% $154 +5% $116 +10% $77
Rent -10% $48 -5% $101 +0% $154 +5% $207 +10% $260
Rate -1.0pp $222 -0.5pp $188 base $154 +0.5pp $119 +1.0pp $83

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
$33,750
Closing costs
$4,050
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
920 Hutton Pl Saint Louis, MO 3.0 1.0 912 $1,195 $1.31 45d 1 0.43mi
401 Millman Dr Saint Louis, MO 3.0 1.0 1008 $1,450 $1.44 18d 1 0.47mi
338 La Motte Ln Saint Louis, MO 2.0 1.0 904 $1,150 $1.27 45d 1 0.55mi
338 La Motte Ln Saint Louis, MO 2.0 1.0 904 $1,150 $1.27 0d 1 0.55mi
307 Coppinger Dr Saint Louis, MO 3.0 1.0 960 $1,095 $1.14 19d 1 0.58mi
13 N Hartnett Ave Saint Louis, MO 3.0 1.0 1140 $1,400 $1.23 12d 1 0.80mi
1131 N Florissant Rd Saint Louis, MO 3.0 1.0 1580 $1,390 $0.88 0d 1 0.86mi
1131 N Florissant Rd Saint Louis, MO 3.0 1.0 1580 $1,390 $0.88 25d 1 0.86mi
3582 Pershall Rd Unit 3631 Ferguson, MO 2.0 2.0 1500 $1,295 $0.86 45d 1 0.90mi
35 S Barat Ave Saint Louis, MO 2.0 1.0 984 $1,150 $1.17 0d 1 0.91mi
3585 Pershall Rd Unit Moor Ferguson, MO 3.0 2.0 1577 $1,500 $0.95 45d 1 0.93mi
3585 Pershall Rd Unit Savana Ferguson, MO 2.0 1.5 1518 $1,375 $0.91 45d 1 0.93mi
3585 Pershall Rd Ferguson, MO 2.0 2.0 1388 $1,400 $1.01 45d 1 0.93mi
541 Hentschel Pl Saint Louis, MO 2.0 1.0 1305 $1,500 $1.15 6d 1 1.02mi
104 Fenwick Dr Saint Louis, MO 3.0 1.0 960 $1,250 $1.30 25d 1 1.04mi
324 Emmett Ave Saint Louis, MO 3.0 2.0 1357 $1,650 $1.22 25d 1 1.07mi
10329 Chesley Dr Saint Louis, MO 3.0 1.0 1014 $1,350 $1.33 25d 1 1.07mi
1536 Springlet Ct #31 Florissant, MO 3.0 2.5 1161 $1,450 $1.25 9d 1 1.10mi
1536 Springlet Ct #31 Florissant, MO 3.0 2.5 1161 $1,450 $1.25 0d 1 1.10mi
1502 Summer Run Dr #108 Florissant, MO 2.0 1.5 922 $1,200 $1.30 25d 1 1.13mi
46 Bascom Dr Saint Louis, MO 2.0 1.0 932 $1,175 $1.26 45d 1 1.13mi
227 Meadowcrest Dr Saint Louis, MO 3.0 1.0 960 $1,500 $1.56 45d 1 1.13mi
1547 Babcock Dr Saint Louis, MO 3.0 1.0 1014 $1,480 $1.46 45d 1 1.14mi
945 Edgehill Dr Saint Louis, MO 3.0 1.0 1110 $1,575 $1.42 45d 1 1.16mi
6625 Thurston Ave Saint Louis, MO 2.0 1.0 939 $1,400 $1.49 25d 1 1.18mi
6625 Thurston Ave Saint Louis, MO 2.0 1.0 939 $1,300 $1.38 45d 1 1.18mi
249 S Hartnett Ave Saint Louis, MO 3.0 1.0 960 $1,220 $1.27 25d 1 1.18mi
11 Anistasia Dr Saint Louis, MO 3.0 1.5 1120 $1,345 $1.20 25d 1 1.20mi
153 Bascom Dr Saint Louis, MO 3.0 1.0 1076 $1,195 $1.11 21d 1 1.21mi
6867 Thurston Ave Saint Louis, MO 3.0 2.0 1243 $1,580 $1.27 45d 1 1.22mi
107 Anistasia Dr Saint Louis, MO 2.0 2.0 1030 $1,400 $1.36 25d 1 1.25mi
338 Saint Louis Ave Saint Louis, MO 3.0 1.0 1200 $1,200 $1.00 45d 1 1.26mi
171 Elbring Dr Saint Louis, MO 3.0 1.5 1008 $1,395 $1.38 14d 1 1.27mi
1654 Mowbry Ln Saint Louis, MO 3.0 1.0 936 $1,300 $1.39 25d 1 1.30mi
296 Meadowcrest Dr Saint Louis, MO 3.0 1.0 960 $1,550 $1.61 16d 1 1.31mi
6156 Wulff Dr Saint Louis, MO 3.0 2.0 960 $1,395 $1.45 0d 1 1.32mi
60 Mayme Dr Saint Louis, MO 3.0 1.0 960 $1,225 $1.28 0d 1 1.32mi
36 Connolly Dr Saint Louis, MO 3.0 1.0 1024 $1,149 $1.12 25d 1 1.33mi
1050 Ozment Dr Florissant, MO 3.0 2.0 984 $1,525 $1.55 45d 1 1.34mi
110 Paul Ave Saint Louis, MO 3.0 1.0 875 $1,025 $1.17 0d 1 1.35mi

Listing history 19 events

  1. 2026-06-21
    days on market $135,000 Active 68 DOM
  2. 2026-06-18
    days on market $135,000 Active 65 DOM
  3. 2026-06-17
    pricedays on market $135,000 Active 64 DOM
  4. 2026-06-16
    days on market $139,900 Active 63 DOM
  5. 2026-06-15
    days on market $139,900 Active 62 DOM
  6. 2026-06-13
    days on market $139,900 Active 60 DOM
  7. 2026-06-13
    days on market $139,900 Active 59 DOM
  8. 2026-06-09
    days on market $139,900 Active 56 DOM
  9. 2026-06-08
    days on market $139,900 Active 55 DOM
  10. 2026-06-07
    days on market $139,900 Active 54 DOM
  11. 2026-06-05
    days on market $139,900 Active 51 DOM
  12. 2026-06-03
    days on market $139,900 Active 50 DOM
  13. 2026-06-02
    days on market $139,900 Active 49 DOM
  14. 2026-06-01
    days on market $139,900 Active 48 DOM
  15. 2026-05-31
    days on market $139,900 Active 47 DOM
  16. 2026-05-19
    price $139,900 692-char remark
    Show marketing remark (692 chars)

    Attention, Investors who are wanting to add a stable rental to their portfolio with a positive cash flow! This spacious 4bd, 2 ba 2 sty home with a partially finished basement is sitting on a large lot and has a long term tenant paying $1,500 mo plus monthly sewer reimbursement and is in a lease until March 31, 2028. The kitchen has a fridge, gas range and dishwasher for tenants use. There are laundry hook ups in the basement and ample space for storage. The exterior features enhances the property's charm and provides a pleasant extension of the living space on on a quiet street. Seller is selling this home "As-Is", not due to condition, just looking for a quick, easy sale.

  17. 2026-04-15
    listed $145,000 Active 692-char remark
    Show marketing remark (692 chars)

    Attention, Investors who are wanting to add a stable rental to their portfolio with a positive cash flow! This spacious 4bd, 2 ba 2 sty home with a partially finished basement is sitting on a large lot and has a long term tenant paying $1,500 mo plus monthly sewer reimbursement and is in a lease until March 31, 2028. The kitchen has a fridge, gas range and dishwasher for tenants use. There are laundry hook ups in the basement and ample space for storage. The exterior features enhances the property's charm and provides a pleasant extension of the living space on on a quiet street. Seller is selling this home "As-Is", not due to condition, just looking for a quick, easy sale.

  18. 2026-04-13
    historical $145,000 692-char remark
    Show marketing remark (692 chars)

    Attention, Investors who are wanting to add a stable rental to their portfolio with a positive cash flow! This spacious 4bd, 2 ba 2 sty home with a partially finished basement is sitting on a large lot and has a long term tenant paying $1,500 mo plus monthly sewer reimbursement and is in a lease until March 31, 2028. The kitchen has a fridge, gas range and dishwasher for tenants use. There are laundry hook ups in the basement and ample space for storage. The exterior features enhances the property's charm and provides a pleasant extension of the living space on on a quiet street. Seller is selling this home "As-Is", not due to condition, just looking for a quick, easy sale.

  19. 1994-03-03
    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
$1,710 · $142/mo
Projected year-2 tax
$1,710 · $142/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 6 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 3/10 Moderate 3 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
$16,110
− Mortgage interest
−$7,562
− Property taxes
−$1,710
− Insurance
−$675
− Repairs & maintenance
−$1,289
− Management
−$1,289
− Depreciation
−$3,927
Taxable loss
−$342
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$82
After-tax cash flow
$1,928/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
17,813
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

-3.5% since first listed
4 events — show timeline
  • 2026-05-19 Price Changed $139,900 MARIS as Distributed by MLS Grid
  • 2026-04-15 Listed $145,000 MARIS as Distributed by MLS Grid
  • 2026-04-13 Coming Soon $145,000 MARIS as Distributed by MLS Grid
  • 1994-03-03 Sold (Public Records) Public Records

Property tax history

+7.6%/yr

Latest (2022): $1,710 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…