Crown (Pin Oak) Plan · O'Fallon, MO 63368

$92,995

4 bd · 2.0 ba · 1,493 sqft · SingleFamily · 326 Days on market

Good condition $630/mo HOA · 26% of rent

---

Why this score? — see what drove the F 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 +7.5/15.0
• Schools +4.3/10.0
• Condition / age +4.0/5.0
• Rent growth +2.9/5.0
• Cash flow +2.6/30.0
• Livability +2.5/5.0
• 1% rule +1.6/10.0
• DSCR +0.0/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Premier Community * * * Pickleball courts; corn hole; basketball courts; dog park; walking trail; second municipal grade playground! Located along Interstates 64 and 70, and just 40 minutes west of St. Louis in Charles County, Pin Oak Pointe is a lovely, relaxed community with easy convenience to the City of St. Charles, shopping, schools, and major employers like Mastercard, Citi, SAK Construction and a host of other companies. O'Fallon is a great place to live with its close proximity to enriching culture and exciting nightlife, including restaurants, dinner theater and strolling along the Missouri River. It is also a 30-minute drive to Missouri Weinstrasse, Missouri's wine country road, and explore charming towns, award winning wineries and vineyard tours. Community Amenities Basketball Court, Clubhouse, Dog Park, Pavillion, Picnic Area, Pickleball, Playground, Shuffleboard, and Walking/Nature Trails. Stop by today and visit our available homesites!

Key facts

• Dog park
• Corn hole
• Pickleball courts

Tags

• PICKLEBALL COURTS
• CORN HOLE
• BASKETBALL COURTS
• DOG PARK
• WALKING TRAIL
• MUNICIPAL GRADE PLAYGROUND

🏗️ New construction. The $92,995 list price is a builder figure, so every metric below is computed on the value from comparable previous sales — $365,785.

What this means for you Summary

Snapshot

• This is a 4-bed/2.0-bath single-family listed at $93k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $-1k ($-15k/yr) — negative.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $93k).
• Recommended offer: $82k (12.0% below list) — sets the bar for market timing.
• Cap rate 2.2% vs local median 3.1% in O'Fallon — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.

Location & tenants

• Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
• Wentzville R-IV (suburban): math 44% / reading 52% proficiency, ranked #32 of 324 in MO (top 10%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 18% free/reduced lunch — higher-income household profile.
• Market conditions: Rents rising (+1.6%/yr); 374 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 2,021 units permitted in St. Charles County in 2024 (568 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
• St. Charles County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

• It's been on market 326 days — a 12% lower offer ($82k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: property tax is 5.9% of price; HOA is 26% of rent.

Recommended offer $81,835 (12.0% 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. It's been on market 326 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
3. Property tax is high relative to price — has the assessment been appealed recently, and will the sale trigger a re-assessment?
4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
7. 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?
8. 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.
9. 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.
10. 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: 0.66% ✗
• Cap rate: 2.17%
• Cash-on-cash: -14.71%
• DSCR: 0.35
• GRM: 12.7

CMA / ARV

• ARV (on-the-fly): $365,785
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
706 English Ivy	0.27mi	4/2.0	1,294 (-13%)	10mo	$379,000	$293	56
327 Newbridge Way	0.19mi	3/2.5 (-1)	1,363 (-9%)	19mo	$319,000	$234	54
68 Mora Blvd Unit 432-401	0.38mi	3/2.5 (-1)	1,363 (-9%)	14mo	$340,570	$250	49
70 Mora Blvd Unit 432-402	0.39mi	3/2.5 (-1)	1,363 (-9%)	14mo	$331,194	$243	49
52 Mora Blvd Unit 424-403	0.36mi	3/2.5 (-1)	1,363 (-9%)	16mo	$333,280	$245	49
38 Mora Blvd Unit 420-401	0.34mi	3/2.5 (-1)	1,363 (-9%)	17mo	$340,691	$250	48
309 Dalriada Blvd	0.55mi	3/2.0 (-1)	1,418 (-5%)	16mo	$464,254	$327	48
35 Heatherwood Ct	0.67mi	3/2.5 (-1)	1,452 (-3%)	11mo	$325,000	$224	48
60 Mora Blvd Unit 428-402	0.37mi	3/2.5 (-1)	1,363 (-9%)	19mo	$354,002	$260	46
510 Ironwood Dr	0.74mi	3/2.0 (-1)	1,412 (-5%)	8mo	$315,000	$223	44
8 Marian Dr	0.49mi	3/1.0 (-1)	1,286 (-14%)	11mo	$285,000	$222	36
2355 Post Rd	0.63mi	3/1.0 (-1)	1,296 (-13%)	14mo	$264,900	$204	28

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 · 1.59% rent growth · sell at horizon

5-year hold

• IRR: -46.3%
• Equity multiple: -0.39×
• Total profit: $-142,170
• Equity at exit: $54,540

10-year hold

• IRR: -99.0%
• Equity multiple: -1.33×
• Total profit: $-238,467
• Equity at exit: $31,626

Cash invested: $102,420 (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.

Methodology + full state rankings →

ZIP-level market 63368

• Home prices YoY: -20.7%
• Rents YoY: 1.6%
• Active inventory: 374
• Price-to-rent: 3.2×

Monthly cashflow live

• Estimated rent: $2,408 high
• Mortgage (P&I): −$1,918
• Tax est. 1.5%: −$457 /mo · $5,487/yr
• Insurance: −$152
• HOA: −$630
• Vacancy / Maint / Mgmt: −$506
• Net cashflow: $-1,255

Break-even live

Break-even rent $3,997

Max offer price $184,141

Occupancy floor —

Sensitivity live

Price	-10% $-1,003	-5% $-1,129	+0% $-1,255	+5% $-1,382	+10% $-1,508
Rent	-10% $-1,446	-5% $-1,350	+0% $-1,255	+5% $-1,160	+10% $-1,065
Rate	-1.0pp $-1,071	-0.5pp $-1,162	base $-1,255	+0.5pp $-1,350	+1.0pp $-1,447

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: $91,446
• Closing costs: $10,974
• Reserves months: —
• Total cash needed: —

Rent comps 8 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
314 Newbridge Way O Fallon, MO	3.0	2.5	1363	$2,100	$1.54	4d	1	0.21mi
60 Mora Blvd O Fallon, MO	3.0	2.5	1363	$2,150	$1.58	24d	1	0.35mi
101 Lemon Dr Lake St Louis, MO	1.0–3.0	1.0–2.0	1002	$2,228	$2.22	3d	16	0.90mi
710 Alban Aly Unit O O'Fallon, MO	3.0	2.0	1527	$2,400	$1.57	3d	1	0.99mi
102 Ripple creek Dr Lake St Louis, MO	2.0–3.0	2.5–3.0	1599	$2,600	$1.63	3d	4	1.07mi
1007 Carpathian Dr Lake Saint Louis, MO	3.0	2.5	1524	$2,191	$1.44	8d	1	1.30mi
104 Shire Dr Lake Saint Louis, MO	3.0	2.5	1462	$2,781	$1.90	5d	1	1.37mi
100 Big River Dr Lake St Louis, MO	1.0–4.0	1.0–2.5	1349	$3,400	$2.52	45d	1	1.39mi

HOA detail

• Monthly dues: $630 · $7,560/yr

Listing history 16 events

1. 2026-06-21
   days on market $92,995 Active 326 DOM
2. 2026-06-18
   days on market $92,995 Active 323 DOM
3. 2026-06-17
   days on market $92,995 Active 322 DOM
4. 2026-06-16
   days on market $92,995 Active 321 DOM
5. 2026-06-15
   days on market $92,995 Active 320 DOM
6. 2026-06-13
   days on market $92,995 Active 318 DOM
7. 2026-06-13
   days on market $92,995 Active 317 DOM
8. 2026-06-09
   days on market $92,995 Active 314 DOM
9. 2026-06-08
   days on market $92,995 Active 313 DOM
10. 2026-06-08
    days on market $92,995 Active 312 DOM
11. 2026-06-05
    days on market $92,995 Active 309 DOM
12. 2026-06-03
    days on market $92,995 Active 308 DOM
13. 2026-06-02
    days on market $92,995 Active 307 DOM
14. 2026-06-01
    days on market $92,995 Active 306 DOM
15. 2026-05-31
    days on market $92,995 Active 305 DOM
16. 2025-07-31
    listed $92,995 Active 970-char remark

    Show marketing remark (970 chars)

    Premier Community * * * Pickleball courts; corn hole; basketball courts; dog park; walking trail; second municipal grade playground! Located along Interstates 64 and 70, and just 40 minutes west of St. Louis in Charles County, Pin Oak Pointe is a lovely, relaxed community with easy convenience to the City of St. Charles, shopping, schools, and major employers like Mastercard, Citi, SAK Construction and a host of other companies. O'Fallon is a great place to live with its close proximity to enriching culture and exciting nightlife, including restaurants, dinner theater and strolling along the Missouri River. It is also a 30-minute drive to Missouri Weinstrasse, Missouri's wine country road, and explore charming towns, award winning wineries and vineyard tours. Community Amenities Basketball Court, Clubhouse, Dog Park, Pavillion, Picnic Area, Pickleball, Playground, Shuffleboard, and Walking/Nature Trails. Stop by today and visit our available homesites!

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Taxation est. · year 1

• Rental income: $28,900
• − Mortgage interest: −$20,490
• − Property taxes: −$5,487
• − Insurance: −$1,829
• − Repairs & maintenance: −$2,312
• − Management: −$2,312
• − HOA: −$7,560
• − Depreciation: −$10,641
• Taxable loss: −$21,731
• Est. tax savings @ 24.0%: +$5,215
• After-tax cash flow: $-9,848/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.

Condition & rehab AI · 5 photos

Good 80/100 Cosmetic rehab

This single-family home in O'Fallon, MO is in good condition with a good condition score of 80. It has a modern kitchen, a well-maintained exterior, and a good condition score. The home is located in a premier community with amenities such as pickleball courts, corn hole, basketball courts, and a dog park. The home is move-in ready and has a good ROI potential.

Value-add opportunities

• Both Paint the exterior shutters and trim — Enhances curb appeal and adds value for both resale and rental
• Both Install new flooring in the kitchen and bathrooms — Modernizes the space and improves aesthetics
• Both Replace the light fixtures with energy-efficient LED lights — Saves on energy costs and enhances the home's curb appeal

Renovation cost estimate screening

Value-add ROI direction

• Both Paint the exterior shutters and trim — Enhances curb appeal and adds value for both resale and rental ↑
• Both Install new flooring in the kitchen and bathrooms — Modernizes the space and improves aesthetics ↑
• Both Replace the light fixtures with energy-efficient LED lights — Saves on energy costs and enhances the home's curb appeal ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Wentzville R-IV
• NCES district ID: 2931650
• Math proficiency: 44% ▼ -9.00%
• Reading proficiency: 52% ▼ -7.00%
• Median HH income: $74,961
• Composite: 43.49/100
• National rank: #2994
• State rank: #32 of 324 in MO

Livability — O'Fallon

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

• Census place: O'Fallon, MO
• County: Saint Charles County · 399,703 people
• City population: 45,862
• Metro: St. Louis, MO-IL
• Population (ZIP): 46,966
• Household income: $124,297
• Rent vs Own: 18.0% rent · 82.0% own
• Severe rent burden: 538.0

Population outlook (St. Charles County) Hauer SSP2

• Today (2025): 437,857 people
• By 2030: 461,707 · +5.4%
• By 2040: 503,222 · +14.9%
• By 2050: 534,684 · +22.1%
• By 2075: 597,047 · +36.4%
• By 2100: 609,682 · +39.2%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (84%)
• Race & ethnicity: White 84% Asian 5% Two or more races 5% Black 4% Hispanic / Latino 3%
• Common ancestry: Romanian 4% Lithuanian 3% Italian 2%
• Foreign-born: 6% · Canada, China
• Languages at home: 93% English-only · Other Asian/Pacific 2% Spanish 2% Other Indo-European 2%

Political lean MEDSL · St. Charles

• 2024 margin: R (+17.0) · D 40.8% · R 57.8% · Other 1.4%
• 2008→2024 swing: -7.2pp toward R · 2008: -9.7pp · 2024: -17.0pp
• All cycles: 2024: R+17.0 2020: R+17.5 2016: R+26.4 2012: R+21.0 2008: R+9.7

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -57.32%
• Current HPI: 219.7731
• Rent YoY: ▲ 1.59%
• 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
▸Healthcare	1	$163B
▸Insurance	1	$21B
▸Industrial Technology	1	$17B
▸Retail	1	$16B
▸Industrial Distribution	1	$10B
▸Utilities	1	$9B

Price history

1 event — show timeline

• 2025-07-31 Listed $92,995 Zillow