CashFlowRE
Sign in Sign up
11879 Galba Dr
B Composite 72.01
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 +22.1/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +7.1/10.0
  • 1% rule +5.8/10.0
  • Rent growth +4.4/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$159,900

11879 Galba Dr · Black Jack, MO 63033
3 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 11 Days on market
Built 1967 10,332 sqft lot $146/sqft · 19% below area Est $198k · 19% under $13/mo HOA · 1% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Ranch with 3 bedrooms and 1 bathroom. Great investment opportunity.

Key facts

  • 0.24 acre lot
  • 2 garage spots
  • Built 1967

Property features AI

Finance

  • HOA & community: Member of City and Village association; Annual association fee of $150; Association provides other amenities

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Public water; Public sewer; Electric service by Ameren; Cable available
  • Home design: Single-family residence; One level
  • Construction: Built with other/unspecified construction materials
  • Exterior features: Back yard

Interior

  • Kitchen: Dishwasher; Microwave; Gas range
  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating; Central air conditioning; Ceiling fan(s)
  • Interior features: Dishwasher, Microwave, Gas Range; Full walk-out basement; Ceiling fans; Central air
  • Laundry & utility: Utilities: Cable available

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 $160k.

Deal economics

  • At list price, monthly cash flow is $256 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $160k).
  • Cap rate 8.2% vs local median 6.2% in Black Jack — 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 70/100 on livability (#132 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D+, amenities F.
  • Hazelwood (suburban): math 11% / reading 26% proficiency, ranked #306 of 324 in MO (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Jury Elem. (math 5% / reading 19%, grade F, #1,016 of 1,115 statewide, top 92%, 420 students, 99% FRL); Hazelwood Central High (math 12% / reading 33%, grade F, #455 of 521 statewide, top 88%, 1,628 students, 52% FRL) — zoned schools average 75% FRL vs 53% district-wide (22 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+7.5%/yr); 218 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $17k of equity ($1k loan paydown + $16k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 7.5% rent growth), your $45k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 12y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $83k; list at $160k implies a 93% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $159,900

Questions for the listing agent

  1. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Crime grade is D 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
1.08%
Cap rate
8.22%
Cash-on-cash
6.87%
DSCR
1.31
GRM
7.7

CMA / ARV

ARV (median comp)
$198,288
List price
$159,900
Delta
-19.36%
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
11879 Galba Dr 0.00mi 3/1.5 1,092 (0%) 0mo $159,900 $146 98
11975 Old Halls Ferry Rd 0.13mi 3/1.0 1,157 (+6%) 10mo $120,000 $104 76
4377 Varano Dr 0.24mi 3/2.0 1,155 (+6%) 2mo $150,000 $130 74
12415 Danube Dr 0.34mi 3/2.0 1,124 (+3%) 6mo $150,000 $133 71
4950 Patricia Ridge Dr 0.43mi 3/1.5 1,124 (+3%) 4mo $177,500 $158 70
11882 Nero Dr 0.45mi 3/2.5 1,080 (-1%) 3mo $209,900 $194 69
4493 Caracalla Dr 0.27mi 3/2.0 1,155 (+6%) 7mo $190,000 $165 68
4384 Remus Dr 0.48mi 3/2.0 1,128 (+3%) 2mo $209,900 $186 67
4401 Rhine Dr 0.51mi 3/2.0 1,080 (-1%) 7mo $169,900 $157 65
4364 Satiris Dr 0.59mi 3/2.0 1,080 (-1%) 8mo $148,900 $138 60
11648 Galba Dr 0.25mi 3/1.5 936 (-14%) 4mo $169,000 $181 59
4895 Lockwig Trl 0.74mi 3/2.0 1,092 (0%) 10mo $124,900 $114 53

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 · 7.51% rent growth · sell at horizon

5-year hold
IRR
31.2%
Equity multiple
3.49×
Total profit
$111,666
Equity at exit
$144,051
10-year hold
IRR
28.4%
Equity multiple
8.51×
Total profit
$336,025
Equity at exit
$310,651

Cash invested: $44,772 (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 63033

Home prices YoY
2.5%
Rents YoY
7.5%
Active inventory
218
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,732 high interval (Pro) →
Mortgage (P&I)
$839
Tax from tax record
$194 /mo · $2,325/yr
Insurance
$67
HOA
$13
Vacancy / Maint / Mgmt
$364
Net cashflow
$256

Break-even live

Break-even rent $1,407
Max offer price $159,900
Occupancy floor 80%

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
$39,975
Closing costs
$4,797
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4872 Bristol Rock Rd Black Jack, MO 4.0 2.0 1448 $2,061 $1.42 2d 1 0.25mi
11635 Hazeloak Dr Black Jack, MO 3.0 2.0 1124 $1,728 $1.54 17d 1 0.35mi
4583 Whisper Lake Dr Black Jack, MO 1.0–5.0 1.0–2.5 1225 $1,156 $0.94 2d 17 0.36mi
11470 Latonka Trl Florissant, MO 1.0–2.0 1.0 843 $1,050 $1.25 44d 3 0.52mi
2745 Rottingdean Dr St. Louis, MO 1.0–2.0 1.0 825 $975 $1.18 44d 1 0.94mi
2544 Netherton Dr Saint Louis, MO 3.0 2.0 1288 $1,945 $1.51 2d 1 1.19mi
1670 Arundel Dr Florissant, MO 3.0 2.0 1012 $1,450 $1.43 24d 1 1.26mi
1536 Springlet Ct #31 Florissant, MO 3.0 2.5 1161 $1,450 $1.25 7d 1 1.49mi
2257 Luxmore Dr Saint Louis, MO 3.0 3.0 1073 $1,495 $1.39 24d 1 1.49mi

HOA detail

Monthly dues
$13 · $156/yr

Listing history 9 events

  1. 2026-05-08
    status Pending 969-char remark
  2. 2026-04-27
    listed $159,900 Active 969-char remark
  3. 2026-04-26
    historical $159,900 969-char remark
  4. 2014-06-02
    soldstatus 68-char remark
    Show marketing remark (68 chars)

    Ranch with 3 bedrooms and 1 bathroom. Great investment opportunity.

  5. 2014-04-25
    listed $62,950 68-char remark
    Show marketing remark (68 chars)

    Ranch with 3 bedrooms and 1 bathroom. Great investment opportunity.

  6. 2000-12-19
    soldstatus $83,000
  7. 1997-06-10
    soldstatus
  8. 1981-07-01
    soldstatus $52,000
  9. 1981-07-01
    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
$2,325 · $194/mo
Projected year-2 tax
$2,325 · $194/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 ≥106°F today · 21 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
$20,785
− Mortgage interest
−$8,957
− Property taxes
−$2,325
− Insurance
−$800
− Repairs & maintenance
−$1,663
− Management
−$1,663
− HOA
−$156
− Depreciation
−$4,652
Taxable income
$570
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$137
After-tax cash flow
$2,940/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
Hazelwood
NCES district ID
2913830
Math proficiency
11% ▼ -13.00%
Reading proficiency
26% ▼ -6.00%
Median HH income
$51,621
Composite
16.77/100
National rank
#9156
State rank
#306 of 324 in MO

Livability — Black Jack

Score
70/100
State rank
#132
US rank
#7706

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Louis County · 888,823 people
City population
42,258
Metro
St. Louis, MO-IL
Population (ZIP)
43,056
Household income
$66,776
Rent vs Own
33.4% rent · 66.6% own
Severe rent burden
1429.0

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 (71%)
Race & ethnicity
Black 71% White 23% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
95% English-only · Spanish 1% French/Haitian/Cajun 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
▲ 13.78%
Current HPI
570.6
Rent YoY
▲ 7.51%
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

+207.5% since first listed
10 events — show timeline
  • 2026-06-05 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2026-05-08 Pending MARIS as Distributed by MLS Grid
  • 2026-04-27 Listed $159,900 MARIS as Distributed by MLS Grid
  • 2026-04-26 Coming Soon $159,900 MARIS as Distributed by MLS Grid
  • 2014-06-02 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2014-04-25 Listed $62,950 MARIS as Distributed by MLS Grid
  • 2000-12-19 Sold (Public Records) $83,000 Public Records
  • 1997-06-10 Sold (Public Records) Public Records
  • 1981-07-01 Sold (Public Records) Public Records
  • 1981-07-01 Sold (Public Records) $52,000 Public Records

Property tax history

+3.4%/yr

Latest (2022): $2,325 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…