CashFlowRE
Sign in Sign up
131 N Main St
D Composite 41.88
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 +15.0/15.0
  • Cash flow +9.6/30.0
  • Schools +4.3/10.0
  • Livability +3.0/5.0
  • DSCR +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$339,900

131 N Main St · Foristell, MO 63348
3 bd · 2.0 ba · 3,393 sqft · SingleFamily public records · 100 Days on market
Built 1920 9,583 sqft lot $100/sqft · 31% below area Est $495k · 31% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great Investment Opportunity! The old general store in Foristell has that turn of the century charm with 45 x 32 show room with wood plank floors! Kitchen, full bathroom plus office space and or bedroom completes the main level! The upstairs residence offers 3 bedrooms, kitchen, dining room and full bathroom! Zoning is Special Old Town District, Commercial Mix-use! High visibility and heavy traffic area! Endless possibilities & great access! Duplicate listing. Please see MLS #25066839 listed under Commercial Sale/Mixed Use.

Key facts

  • Upstairs residence
  • Wood plank floors
  • Office space

Tags

TURN OF THE CENTURY CHARMWOOD PLANK FLOORSFULL BATHROOMOFFICE SPACEUPSTAIRS RESIDENCECOMMERCIAL MIX-USE

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/2.0-bath single-family listed at $340k.

Deal economics

  • At list price, monthly cash flow is $-227 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $300k (11.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $243k (28.4% below list).
  • Recommended offer: $243k (28.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% vs local median 3.8% in Foristell — 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 60/100 on livability (#484 in MO) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+; Watch: amenities F, commute F, cost of living D-.
  • 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: 168 active listings in the ZIP; 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 $2k of loan paydown is wiped out by about $10k 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 100 days — a 9% lower offer ($309k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $110k; list at $340k implies a 209% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $243,358 (28.4% 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 100 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
0.72%
Cap rate
5.49%
Cash-on-cash
-2.87%
DSCR
0.87
GRM
11.6

CMA / ARV

ARV (median comp)
$494,979
List price
$339,900
Delta
-31.33%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
502 Hawthorne Ridge Ct 0.72mi 4/3.5 (+1) 3,434 (+1%) 14mo $750,000 $218 42
251 Liberty Valley Dr 0.65mi 3/2.5 2,926 (-14%) 10mo $459,000 $157 37
261 Liberty Valley Dr 0.59mi 4/2.5 (+1) 2,940 (-13%) 16mo $499,900 $170 30
260 Liberty Valley Dr 0.60mi 4/2.5 (+1) 2,997 (-12%) 21mo $439,000 $146 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-21.1%
Equity multiple
0.27×
Total profit
$-69,638
Equity at exit
$50,680
10-year hold
IRR
-14.7%
Equity multiple
0.16×
Total profit
$-79,625
Equity at exit
$29,388

Cash invested: $95,172 (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 63348

Home prices YoY
-30.5%
Active inventory
168
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$2,434 medium interval (Pro) →
Mortgage (P&I)
$1,782
Tax from tax record
$226 /mo · $2,708/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$511
Net cashflow
$-227

Break-even live

Break-even rent $2,721
Max offer price $299,755
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
$84,975
Closing costs
$10,197
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.

Listing history 22 events

  1. 2026-06-18
    days on market $339,900 Active 100 DOM
  2. 2026-06-17
    days on market $339,900 Active 99 DOM
  3. 2026-06-16
    days on market $339,900 Active 98 DOM
  4. 2026-06-15
    days on market $339,900 Active 97 DOM
  5. 2026-06-13
    days on market $339,900 Active 95 DOM
  6. 2026-06-13
    days on market $339,900 Active 94 DOM
  7. 2026-06-09
    days on market $339,900 Active 91 DOM
  8. 2026-06-08
    days on market $339,900 Active 90 DOM
  9. 2026-06-08
    days on market $339,900 Active 89 DOM
  10. 2026-06-05
    days on market $339,900 Active 86 DOM
  11. 2026-06-03
    days on market $339,900 Active 85 DOM
  12. 2026-06-02
    days on market $339,900 Active 84 DOM
  13. 2026-06-01
    days on market $339,900 Active 83 DOM
  14. 2026-05-31
    days on market $339,900 Active 82 DOM
  15. 2026-04-28
    price $339,900 533-char remark
    Show marketing remark (533 chars)

    Great Investment Opportunity! The old general store in Foristell has that turn of the century charm with 45 x 32 show room with wood plank floors! Kitchen, full bathroom plus office space and or bedroom completes the main level! The upstairs residence offers 3 bedrooms, kitchen, dining room and full bathroom! Zoning is Special Old Town District, Commercial Mix-use! High visibility and heavy traffic area! Endless possibilities & great access! Duplicate listing. Please see MLS #25066839 listed under Commercial Sale/Mixed Use.

  16. 2026-04-28
    price $33,990,000 533-char remark
    Show marketing remark (533 chars)

    Great Investment Opportunity! The old general store in Foristell has that turn of the century charm with 45 x 32 show room with wood plank floors! Kitchen, full bathroom plus office space and or bedroom completes the main level! The upstairs residence offers 3 bedrooms, kitchen, dining room and full bathroom! Zoning is Special Old Town District, Commercial Mix-use! High visibility and heavy traffic area! Endless possibilities & great access! Duplicate listing. Please see MLS #25066839 listed under Commercial Sale/Mixed Use.

  17. 2026-03-16
    price $349,900 533-char remark
    Show marketing remark (533 chars)

    Great Investment Opportunity! The old general store in Foristell has that turn of the century charm with 45 x 32 show room with wood plank floors! Kitchen, full bathroom plus office space and or bedroom completes the main level! The upstairs residence offers 3 bedrooms, kitchen, dining room and full bathroom! Zoning is Special Old Town District, Commercial Mix-use! High visibility and heavy traffic area! Endless possibilities & great access! Duplicate listing. Please see MLS #25066839 listed under Commercial Sale/Mixed Use.

  18. 2026-03-10
    listed $359,900 Active 533-char remark
    Show marketing remark (533 chars)

    Great Investment Opportunity! The old general store in Foristell has that turn of the century charm with 45 x 32 show room with wood plank floors! Kitchen, full bathroom plus office space and or bedroom completes the main level! The upstairs residence offers 3 bedrooms, kitchen, dining room and full bathroom! Zoning is Special Old Town District, Commercial Mix-use! High visibility and heavy traffic area! Endless possibilities & great access! Duplicate listing. Please see MLS #25066839 listed under Commercial Sale/Mixed Use.

  19. 2004-10-04
    soldstatus $110,000
  20. 1997-07-01
    soldstatus $34,000
  21. 1989-08-01
    soldstatus
  22. 1985-11-01
    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
$2,708 · $226/mo
Projected year-2 tax
$3,297 · $275/mo
Expected delta
+$589/yr (+$49/mo · 21.7%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥106°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 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
$29,203
− Mortgage interest
−$19,040
− Property taxes
−$2,708
− Insurance
−$1,700
− Repairs & maintenance
−$2,336
− Management
−$2,336
− Depreciation
−$9,888
Taxable loss
−$8,805
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,113
After-tax cash flow
$-614/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
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 — Foristell

Score
60/100
State rank
#484
US rank
#18988

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Foristell, MO
Population (ZIP)
10,207

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 (95%)
Race & ethnicity
White 95% Two or more races 3% Black 2%
Common ancestry
Romanian 5% Italian 3% Slovak 3%
Foreign-born
1% · Canada
Languages at home
99% English-only · German/W. Germanic 1%

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
▼ -96.34%
Current HPI
219.9838
Rent YoY
Metro
State GDP YoY
▲ 1.84%
F500 in state
20

Industry mix (Fortune 500 HQ in MO)

Industry F500 HQs Revenue

Price history

+899.7% since first listed
8 events — show timeline
  • 2026-04-28 Price Changed $339,900 MARIS as Distributed by MLS Grid
  • 2026-04-28 Price Changed $33,990,000 MARIS as Distributed by MLS Grid
  • 2026-03-16 Price Changed $349,900 MARIS as Distributed by MLS Grid
  • 2026-03-10 Listed $359,900 MARIS as Distributed by MLS Grid
  • 2004-10-04 Sold (Public Records) $110,000 Public Records
  • 1997-07-01 Sold (Public Records) $34,000 Public Records
  • 1989-08-01 Sold (Public Records) Public Records
  • 1985-11-01 Sold (Public Records) Public Records

Property tax history

+5.9%/yr

Latest (2025): $2,708 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…