CashFlowRE
Sign in Sign up
1233 Ensley Dr
B Composite 74.97
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.1/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +0.4/10.0
  • Appreciation +0.0/10.0

$89,900

1233 Ensley Dr · Bellefontaine Neighbors, MO 63137
3 bd · 1.0 ba · 1,263 sqft · SingleFamily public records · 13 Days on market
Built 1953 7,501 sqft lot Est $112k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Coming Soon! Welcome to this charming 3-bedroom, 1-bath ranch-style home located in the heart of Bellefontaine Neighbors. This property offers convenient main-floor living with an attached 1-car garage and backyard access directly off the living room, creating an easy flow for entertainment or relaxation outdoors. Inside, you'll find a nice updated full bathroom and a modernized kitchen featuring a center island and plenty of functionality. This home offers great potential for a buyer looking to add their own cosmetic touches and make it their own after 16 years of homeownership. Situated in a desirable area featuring community centers, walking trails, and local eaterys all just 20 mins nor

Key facts

  • 7,501 sq ft lot
  • Garage
  • Built 1953

Property features AI

Exterior

  • Parking: Attached garage (1 car)
  • Utilities: Public water; Public sewer; Electric: other
  • Home design: Single-family residence; One level; Residential property; Fixer condition
  • Construction: Brick and concrete construction; Basement: concrete, unfinished, other features with sump pump
  • Exterior features: Back yard

Interior

  • Bedrooms: 3 bedrooms on the main level
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Other heating; Other cooling
  • Interior features: Bar; Kitchen island; Kitchen/dining room combo
  • Laundry & utility: Laundry in 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 3-bed/1.0-bath single-family listed at $90k.

Deal economics

  • At list price, monthly cash flow is $490 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $90k).
  • Cap rate 12.8% vs local median 9.5% in Bellefontaine Neighbors — 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 (#592 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing B+; Watch: employment D+, crime F, amenities F.
  • Riverview Gardens (suburban): math 2% / reading 9% proficiency, ranked #324 of 324 in MO (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 90% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Gibson Elem. (math 0% / reading 7%, grade F, #1,097 of 1,115 statewide, top 98%, 429 students, 99% FRL); Riverview Gardens Sr. High (math 2% / reading 18%, grade F, #501 of 521 statewide, top 97%, 1,331 students, 100% FRL).
  • Market conditions: Rents rising fast (+6.6%/yr); 201 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($43k/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 $622 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $25k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1953 — 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 $89,900

Questions for the listing agent

  1. Built in 1953 — 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. 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?
  4. 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?
  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
1.62%
Cap rate
12.84%
Cash-on-cash
23.37%
DSCR
2.04
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$112,407
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1250 Admiral Dr 0.13mi 3/2.0 1,287 (+2%) 4mo $115,000 $89 84
1331 Norchester Dr 0.20mi 3/2.0 1,240 (-2%) 2mo $209,900 $169 82
1443 Attica Dr 0.61mi 3/1.0 1,302 (+3%) 3mo $159,600 $123 64
1295 Chambers Rd 0.22mi 2/2.0 (-1) 1,148 (-9%) 7mo $87,000 $76 60
10006 Castle Dr 0.55mi 3/1.0 1,178 (-7%) 5mo $35,900 $30 59
10249 Coburg Lands Dr 0.61mi 3/2.0 1,212 (-4%) 6mo $115,000 $95 56
9737 Wendell Dr 0.65mi 3/1.0 1,183 (-6%) 4mo $60,000 $51 56
9922 Lanier Dr 0.72mi 3/1.0 1,159 (-8%) 5mo $85,000 $73 49
9732 Cambria Dr 0.51mi 4/1.0 (+1) 1,434 (+14%) 2mo $114,900 $80 47
10233 Unicorn Dr 0.55mi 2/1.0 (-1) 1,116 (-12%) 6mo $146,450 $131 45
10129 Ashbrook Dr 0.55mi 2/1.0 (-1) 1,445 (+14%) 4mo $79,900 $55 42
10201 Surf Dr 0.56mi 3/2.0 1,074 (-15%) 5mo $114,900 $107 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 · 6.59% rent growth · sell at horizon

5-year hold
IRR
20.6%
Equity multiple
1.88×
Total profit
$22,139
Equity at exit
$13,404
10-year hold
IRR
31.2%
Equity multiple
4.32×
Total profit
$83,688
Equity at exit
$7,773

Cash invested: $25,172 (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 63137

Rents YoY
6.6%
Active inventory
201
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,453 high interval (Pro) →
Mortgage (P&I)
$471
Tax from tax record
$149 /mo · $1,783/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$305
Net cashflow
$490

Break-even live

Break-even rent $832
Max offer price $89,900
Occupancy floor 61%

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
$22,475
Closing costs
$2,697
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
9908 Norbridge Ln Saint Louis, MO 2.0 2.0 1240 $1,650 $1.33 19d 1 0.22mi
1130 Forest Home Dr Saint Louis, MO 3.0 1.0 1025 $1,275 $1.24 43d 1 0.30mi
1255 Bosworth Dr Saint Louis, MO 3.0 1.0 1071 $1,575 $1.47 10d 1 0.30mi
9723 Portage Dr Saint Louis, MO 3.0 1.0 1014 $1,450 $1.43 7d 1 0.58mi
10200 Tappan Dr Saint Louis, MO 3.0 1.0 912 $1,450 $1.59 16d 1 0.61mi
1520 Attica Dr Saint Louis, MO 2.0 1.0 1062 $1,200 $1.13 23d 1 0.62mi
9744 Lanier Dr Saint Louis, MO 3.0 1.0 1014 $1,345 $1.33 43d 1 0.69mi
10331 Ewell Dr Saint Louis, MO 3.0 1.0 1658 $1,540 $0.93 3d 1 0.76mi
2321 Noll Dr Saint Louis, MO 3.0 1.0 975 $1,320 $1.35 23d 1 0.77mi
10139 Royal Dr Saint Louis, MO 2.0 1.0 1016 $900 $0.89 43d 1 0.77mi
2326 Chambers Rd Saint Louis, MO 2.0 1.0 1056 $1,050 $0.99 23d 1 0.82mi
1115 Bakewell Dr Saint Louis, MO 3.0 1.0 916 $1,300 $1.42 43d 1 0.87mi
10367 Coburg Lands Dr Saint Louis, MO 3.0 1.0 912 $1,270 $1.39 43d 1 0.89mi
637 Karess Dr Saint Louis, MO 2.0 2.0 1190 $1,525 $1.28 12d 1 0.90mi
1230 Roxton Dr Saint Louis, MO 3.0 1.0 912 $1,400 $1.54 21d 1 0.93mi
10113 Count Dr Saint Louis, MO 2.0 1.0 882 $775 $0.88 43d 1 0.94mi
1009 Bliss Dr Saint Louis, MO 3.0 1.0 912 $1,400 $1.54 43d 1 0.94mi
2257 Chambers Rd Saint Louis, MO 3.0 1.0 1200 $1,400 $1.17 23d 1 0.98mi
9517 West Ave Unit 1F St. Louis, MO 3.0 1.0 1300 $1,300 $1.00 43d 1 0.99mi
10203 Trio Ln Saint Louis, MO 3.0 1.0 912 $1,435 $1.57 16d 1 1.01mi
10066 Dorothy Ave Saint Louis, MO 2.0 1.0 916 $1,225 $1.34 21d 1 1.02mi
9924 Gloucester Dr Saint Louis, MO 3.0 2.0 992 $1,565 $1.58 10d 1 1.02mi
10421 Prince Dr Saint Louis, MO 3.0 2.0 1023 $1,275 $1.25 23d 1 1.04mi
9943 Lilac Dr Saint Louis, MO 2.0 1.0 1086 $1,000 $0.92 43d 1 1.05mi
1238 Hoyt Dr Saint Louis, MO 3.0 1.0 1176 $1,400 $1.19 21d 1 1.08mi
10201 McCartney Ln Saint Louis, MO 3.0 2.0 1504 $1,565 $1.04 16d 1 1.09mi
10441 Prince Dr Saint Louis, MO 4.0 1.5 1380 $1,380 $1.00 43d 1 1.09mi
1225 Newark Dr Saint Louis, MO 3.0 2.0 944 $1,400 $1.48 3d 1 1.09mi
2152 Nemnich Rd Saint Louis, MO 2.0 1.5 1030 $1,100 $1.07 43d 1 1.12mi
1208 Rapid Dr Saint Louis, MO 3.0 1.0 992 $1,375 $1.39 4d 1 1.14mi
808 Bella Ln Saint Louis, MO 4.0 2.0 1300 $1,650 $1.27 17d 1 1.14mi
10508 Druid Dr Saint Louis, MO 3.0 1.0 1122 $1,475 $1.31 16d 1 1.14mi
10052 Lilac Ave Saint Louis, MO 3.0 1.5 1143 $1,100 $0.96 7d 1 1.16mi
956 Fontaine Pl Saint Louis, MO 2.0 2.0 1192 $1,400 $1.17 23d 1 1.18mi
10501 Duke Dr Saint Louis, MO 2.0 1.0 1140 $1,090 $0.96 43d 1 1.19mi
10322 Monarch Dr Saint Louis, MO 3.0 2.0 1073 $1,728 $1.61 23d 1 1.19mi
10409 Count Dr Saint Louis, MO 3.0 1.0 912 $1,100 $1.21 21d 1 1.20mi
10557 Castle Dr Saint Louis, MO 3.0 2.0 1023 $1,300 $1.27 14d 1 1.22mi
460 Bluff Dr Saint Louis, MO 3.0 1.0 1002 $1,300 $1.30 43d 1 1.23mi
9418 Pattonwood Dr Saint Louis, MO 2.0 2.0 982 $1,500 $1.53 23d 1 1.23mi

Listing history 9 events

  1. 2026-06-05
    days on market $89,900 Coming Soon 13 DOM
  2. 2026-06-03
    days on market $89,900 Coming Soon 12 DOM
  3. 2026-06-02
    days on market $89,900 Coming Soon 11 DOM
  4. 2026-06-01
    days on market $89,900 Coming Soon 10 DOM
  5. 2026-05-31
    days on market $89,900 Coming Soon 9 DOM
  6. 2026-05-23
    historical $89,900
  7. 2009-10-13
    soldstatus $80,000
  8. 2007-09-14
    soldstatus
  9. 2007-09-14
    soldstatus $58,000

ⓘ 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
$1,783 · $149/mo
Projected year-2 tax
$1,783 · $149/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 ≥107°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 5 unhealthy d/yr today · 6 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
$17,434
− Mortgage interest
−$5,036
− Property taxes
−$1,783
− Insurance
−$450
− Repairs & maintenance
−$1,395
− Management
−$1,395
− Depreciation
−$2,615
Taxable income
$4,761
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,143
After-tax cash flow
$4,741/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
Riverview Gardens
NCES district ID
2926670
Math proficiency
2% ▼ -6.00%
Reading proficiency
9% ▼ -6.00%
Median HH income
$32,759
Composite
4.22/100
National rank
#10058
State rank
#324 of 324 in MO

Livability — Bellefontaine Neighbors

Score
58/100
State rank
#592
US rank
#20944

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bellefontaine Neighbors, MO
County
Saint Louis County · 888,823 people
City population
19,684
Metro
St. Louis, MO-IL
Population (ZIP)
19,684
Household income
$43,422
Rent vs Own
52.2% rent · 47.8% own
Severe rent burden
1863.0

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 (82%)
Race & ethnicity
Black 82% White 13% Two or more races 3%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
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
▼ -96.70%
Current HPI
130.6765
Rent YoY
▲ 6.59%
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

+55.0% since first listed
4 events — show timeline
  • 2026-05-23 Coming Soon $89,900 MARIS as Distributed by MLS Grid
  • 2009-10-13 Sold (Public Records) $80,000 Public Records
  • 2007-09-14 Sold (Public Records) $58,000 Public Records
  • 2007-09-14 Sold (Public Records) Public Records

Property tax history

+4.0%/yr

Latest (2022): $1,783 · +0.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…