CashFlowRE
Sign in Sign up
5303 Hodiamont Ave
A- Composite 82.59
Why this score? — see what drove the A- 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
  • Appreciation +6.9/10.0
  • Rent growth +3.7/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$39,900

5303 Hodiamont Ave · Jennings, MO 63136
2 bd · 1.0 ba · 990 sqft · SingleFamily public records · 38 Days on market
Built 1947 6,398 sqft lot $40/sqft · 35% below area Est $61k · 35% under ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A great option for investors, first-time buyers, self-employed buyers, or anyone seeking an alternative to traditional financing. Great for rental income, resale, or long-term hold with strong upside potential. Also available: 2152 Erick Ave, St. Louis, MO 63121. Both properties can be purchased together as a package deal. Features & Benefits: • Great rental or resale opportunity • Investor pricing Don’t miss this chance to secure an affordable property with flexible terms and strong investment potential!

Key facts

  • 6,398 sq ft lot
  • Garage
  • Built 1947

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Public water; Public sewer; Electricity available
  • Home design: Single-family residential; One level
  • Construction: Frame construction
  • Exterior features: Lot features: Other

Interior

  • Bedrooms: 2 bedrooms (both on the main level)
  • Flooring: Wood
  • Bathrooms: 1 full bathroom (on the main level)
  • Heating & cooling: No heating; No cooling
  • Interior features: Wood flooring; Partially finished 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 2-bed/1.0-bath single-family listed at $40k.

Deal economics

  • At list price, monthly cash flow is $605 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Recommended offer: $39k (3.0% below list) — sets the bar for market timing.
  • Cap rate 24.5% vs local median 12.2% in Jennings — 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 67/100 on livability (#208 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, commute A-, housing A-; Watch: schools D-, crime F, amenities F.
  • Jennings (suburban): math 8% / reading 20% proficiency, ranked #315 of 324 in MO (top 97%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 86% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.0%/yr); 372 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); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($41k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $2k of equity ($276 loan paydown + $2k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 5.0% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($39k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $18k (31%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1947 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $38,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1947 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.86%
Cap rate
24.48%
Cash-on-cash
64.96%
DSCR
3.89
GRM
2.9

CMA / ARV

ARV (median comp)
$60,964
List price
$39,900
Delta
-34.55%
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
6331 Saloma Ave 0.30mi 3/1.5 (+1) 1,008 (+2%) 1mo $80,000 $79 75
7127 Theodore Ave 0.36mi 2/1.0 936 (-6%) 4mo $49,900 $53 71
7133 Beulah Ave 0.40mi 3/1.0 (+1) 1,039 (+5%) 1mo $70,000 $67 67
5712 Floy Ave 0.67mi 2/1.0 966 (-2%) 1mo $62,000 $64 64
7041 Garesche Ave 0.33mi 2/1.0 864 (-13%) 3mo $39,900 $46 61
5218 Fletcher St 0.53mi 2/1.0 918 (-7%) 2mo $75,000 $82 61
5709 Goodfellow Blvd 0.67mi 2/1.0 1,020 (+3%) 4mo $19,900 $20 61
5220 Fletcher St 0.53mi 2/1.0 918 (-7%) 3mo $64,900 $71 60
6705 Kenwood Dr 0.59mi 2/1.0 912 (-8%) 2mo $78,900 $87 58
7126 Theodore Ave 0.35mi 3/1.0 (+1) 1,123 (+13%) 2mo $34,900 $31 54
5617 Janet Ave 0.53mi 3/1.0 (+1) 909 (-8%) 4mo $39,900 $44 53
5637 Jennings Station Rd 0.60mi 3/1.0 (+1) 1,116 (+13%) 2mo $30,000 $27 44

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.79% appreciation · 4.97% rent growth · sell at horizon

5-year hold
IRR
72.4%
Equity multiple
5.24×
Total profit
$47,350
Equity at exit
$19,742
10-year hold
IRR
72.0%
Equity multiple
11.41×
Total profit
$116,247
Equity at exit
$31,907

Cash invested: $11,172 (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 63136

Home prices YoY
0.9%
Rents YoY
5.0%
Active inventory
372
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$1,139 high interval (Pro) →
Mortgage (P&I)
$209
Tax from tax record
$70 /mo · $835/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$605

Break-even live

Break-even rent $374
Max offer price $39,900
Occupancy floor 42%

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
$9,975
Closing costs
$1,197
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.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5361 Wilborn Dr Saint Louis, MO 3.0 1.0 900 $1,420 $1.58 17d 1 0.14mi
5415 Hamilton Ave Unit Labs Jennings, MO 2.0 1.0 864 $1,100 $1.27 23d 1 0.16mi
5439 Hodiamont Ave Saint Louis, MO 2.0 1.0 770 $950 $1.23 17d 1 0.21mi
7036 Garesche Ave Saint Louis, MO 2.0 1.0 864 $950 $1.10 17d 1 0.29mi
7024 Idlewild Ave Saint Louis, MO 2.0 1.0 588 $995 $1.69 43d 1 0.30mi
6150 Sherry Ave Saint Louis, MO 2.0 1.0 1032 $896 $0.87 23d 1 0.35mi
6153 Laura Ave Saint Louis, MO 2.0 1.0 834 $1,000 $1.20 23d 1 0.36mi
7131 Garesche Ave Saint Louis, MO 2.0 1.0 918 $1,090 $1.19 3d 1 0.39mi
7030 Emma Ave Saint Louis, MO 2.0 1.0 801 $1,350 $1.69 43d 1 0.42mi
7160 Beulah Ave Saint Louis, MO 2.0 1.0 784 $1,059 $1.35 43d 1 0.49mi
5635 Hodiamont Ave Saint Louis, MO 2.0 1.0 580 $899 $1.55 20d 1 0.54mi
5546 Floy Ave Saint Louis, MO 2.0 2.0 850 $1,273 $1.50 20d 1 0.55mi
5225 Fletcher St Saint Louis, MO 3.0 2.0 918 $1,295 $1.41 23d 1 0.56mi
5936 Theodore Ave Saint Louis, MO 3.0 2.0 1008 $1,350 $1.34 43d 1 0.58mi
5637 Jennings Station Rd Saint Louis, MO 3.0 1.0 1116 $895 $0.80 43d 1 0.58mi
5654 Acme Ave Saint Louis, MO 2.0 1.0 968 $325 $0.34 21d 1 0.59mi
5516 Fairridge Ct Saint Louis, MO 2.0 1.0 1110 $995 $0.90 23d 1 0.61mi
5662 Wilborn Dr Saint Louis, MO 1.0 1.0 768 $850 $1.11 23d 1 0.61mi
5574 Era Ave Saint Louis, MO 3.0 1.0 850 $1,400 $1.65 11d 1 0.61mi
5721 Floy Ave Saint Louis, MO 2.0 1.0 1032 $1,120 $1.09 23d 1 0.64mi
5741 Floy Ave Saint Louis, MO 2.0 1.0 1000 $1,100 $1.10 23d 1 0.67mi
5756 Floy Ave Saint Louis, MO 2.0 1.0 1080 $995 $0.92 43d 1 0.72mi
7218 Albright Ave Saint Louis, MO 2.0 1.0 1100 $980 $0.89 23d 1 0.73mi
5931 Emma Ave Saint Louis, MO 2.0 1.0 880 $1,200 $1.36 43d 1 0.73mi
5615 Beldon Dr Saint Louis, MO 2.0 1.0 850 $950 $1.12 43d 1 0.76mi
7304 Albright Ave Saint Louis, MO 2.0 1.0 800 $1,100 $1.38 43d 1 0.77mi
7142 Lamont Dr Saint Louis, MO 2.0 1.0 750 $1,100 $1.47 17d 1 0.81mi
7315 Albright Ave Saint Louis, MO 3.0 1.0 888 $1,150 $1.30 43d 1 0.81mi
4719 Plover Ave Saint Louis, MO 2.0 1.0 744 $995 $1.34 4d 1 0.89mi
5932 Floy Ave Saint Louis, MO 3.0 1.0 1080 $1,373 $1.27 20d 1 0.90mi
5640 Sapphire Ave Saint Louis, MO 2.0 1.0 900 $1,100 $1.22 43d 1 0.92mi
5955 Floy Ave Saint Louis, MO 2.0 1.0 1032 $1,050 $1.02 2d 1 0.93mi
7205 Calvin Ave Saint Louis, MO 3.0 1.0 832 $750 $0.90 43d 1 0.93mi
7431 Esterbrook Dr Saint Louis, MO 2.0 1.0 792 $1,350 $1.70 43d 1 0.95mi
8502 Dianthus Ln Saint Louis, MO 2.0 1.0 1072 $1,175 $1.10 23d 1 0.95mi
4715 Thrush Ave Unit 24 St. Louis, MO 2.0 1.0 900 $1,350 $1.50 23d 1 0.96mi
8527 Dianthus Ln Saint Louis, MO 3.0 1.0 976 $1,295 $1.33 43d 1 1.01mi
8344 Eton Pl Saint Louis, MO 2.0 1.0 750 $895 $1.19 3d 1 1.04mi
8347 Eton Pl Saint Louis, MO 2.0 1.0 750 $1,075 $1.43 43d 1 1.06mi
7414 Pleaseway Dr Saint Louis, MO 2.0 1.0 768 $1,100 $1.43 43d 1 1.06mi

Listing history 30 events

  1. 2026-06-18
    days on market $39,900 Active 38 DOM
  2. 2026-06-17
    days on market $39,900 Active 37 DOM
  3. 2026-06-16
    days on market $39,900 Active 36 DOM
  4. 2026-06-15
    days on market $39,900 Active 35 DOM
  5. 2026-06-13
    pricedays on market $39,900 Active 33 DOM
  6. 2026-06-09
    days on market $45,000 Active 29 DOM
  7. 2026-06-08
    days on market $45,000 Active 28 DOM
  8. 2026-06-07
    days on market $45,000 Active 27 DOM
  9. 2026-06-03
    days on market $45,000 Active 23 DOM
  10. 2026-06-02
    days on market $45,000 Active 22 DOM
  11. 2026-06-01
    days on market $45,000 Active 21 DOM
  12. 2026-05-31
    days on market $45,000 Active 20 DOM
  13. 2026-05-11
    listed $57,500 Active 533-char remark
  14. 2026-04-20
    historical $750
  15. 2026-03-26
    price $750
  16. 2026-02-27
    price $795
  17. 2026-02-04
    listed $850
  18. 2025-11-21
    price $37,400
  19. 2025-11-13
    price $38,400
  20. 2025-10-17
    price $40,400
  21. 2025-09-15
    price $42,500
  22. 2025-08-29
    price $47,600
  23. 2025-08-14
    price $56,500
  24. 2025-07-28
    listed $71,100 Active
  25. 1999-06-07
    soldstatus
  26. 1999-06-07
    soldstatus $41,500
  27. 1997-04-23
    soldstatus
  28. 1997-04-23
    soldstatus
  29. 1995-12-13
    soldstatus
  30. 1995-12-13
    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
$835 · $70/mo
Projected year-2 tax
$835 · $70/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 · 20 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 4/10 Moderate 4 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
$13,674
− Mortgage interest
−$2,235
− Property taxes
−$835
− Insurance
−$200
− Repairs & maintenance
−$1,094
− Management
−$1,094
− Depreciation
−$1,161
Taxable income
$7,056
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,693
After-tax cash flow
$5,564/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
Jennings
NCES district ID
2916290
Math proficiency
8% ▼ -16.00%
Reading proficiency
20% ▼ -4.00%
Median HH income
$30,595
Composite
11.04/100
National rank
#9739
State rank
#315 of 324 in MO

Livability — Jennings

Score
67/100
State rank
#208
US rank
#10499

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jennings, MO
County
Saint Louis County · 888,823 people
Metro
St. Louis, MO-IL
Population (ZIP)
40,929
Household income
$41,154
Rent vs Own
53.1% rent · 46.9% own
Severe rent burden
3085.0

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 (90%)
Race & ethnicity
Black 90% White 5% Two or more races 3%
Foreign-born
1% · Canada

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
▲ 3.79%
Current HPI
420.28
Rent YoY
▲ 4.97%
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

-3.9% since first listed
20 events — show timeline
  • 2026-06-12 Price Changed $39,900 MARIS as Distributed by MLS Grid
  • 2026-05-26 Price Changed $45,000 MARIS as Distributed by MLS Grid
  • 2026-05-11 Listed $57,500 MARIS as Distributed by MLS Grid
  • 2026-04-20 Rental Removed $750 BUILDIUM
  • 2026-03-26 Price Changed $750 BUILDIUM
  • 2026-02-27 Price Changed $795 BUILDIUM
  • 2026-02-04 Listed for Rent $850 BUILDIUM
  • 2025-11-21 Price Changed $37,400 MARIS as Distributed by MLS Grid
  • 2025-11-13 Price Changed $38,400 MARIS as Distributed by MLS Grid
  • 2025-10-17 Price Changed $40,400 MARIS as Distributed by MLS Grid
  • 2025-09-15 Price Changed $42,500 MARIS as Distributed by MLS Grid
  • 2025-08-29 Price Changed $47,600 MARIS as Distributed by MLS Grid
  • 2025-08-14 Price Changed $56,500 MARIS as Distributed by MLS Grid
  • 2025-07-28 Listed $71,100 MARIS as Distributed by MLS Grid
  • 1999-06-07 Sold (Public Records) $41,500 Public Records
  • 1999-06-07 Sold (Public Records) Public Records
  • 1997-04-23 Sold (Public Records) Public Records
  • 1997-04-23 Sold (Public Records) Public Records
  • 1995-12-13 Sold (Public Records) Public Records
  • 1995-12-13 Sold (Public Records) Public Records

Property tax history

-1.4%/yr

Latest (2022): $835 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…