11879 Galba Dr · Black Jack, MO
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $473 – $860
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $1,054 – $1,958
Heat risk 5/10 · Moderate
- Hot days now (above 106°F)
- 7 days/yr
- Hot days in 30 yrs
- 21 days/yr
Wind risk 2/10 · Minimal
- Chance of severe wind over 30 yrs
- 1.0%
Air-quality risk 3/10 · Minor
- Unhealthy air days now
- 3 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- 31.2%
- Equity multiple
- 3.49×
- Total profit
- $111,666
- Equity at exit
- $144,051
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-05-08status Pending 969-char remark
-
2026-04-27$159,900 Active 969-char remark
-
2026-04-26historical $159,900 969-char remark
-
2014-06-02soldstatus 68-char remark
Show marketing remark (68 chars)
Ranch with 3 bedrooms and 1 bathroom. Great investment opportunity.
-
2014-04-25$62,950 68-char remark
Show marketing remark (68 chars)
Ranch with 3 bedrooms and 1 bathroom. Great investment opportunity.
-
2000-12-19soldstatus $83,000
-
1997-06-10soldstatus
-
1981-07-01soldstatus $52,000
-
1981-07-01soldstatus
ⓘ 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
- 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
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
- 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 |
|---|---|---|
| Healthcare | 1 | $163B |
|
||
| Insurance | 1 | $21B |
|
||
| Industrial Technology | 1 | $17B |
|
||
| Retail | 1 | $16B |
|
||
| Industrial Distribution | 1 | $10B |
|
||
| Utilities | 1 | $9B |
|
||
Price history
+207.5% since first listed10 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%/yrLatest (2022): $2,325 · +5.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…