CashFlowRE
Sign in Sign up
2338 Ruckert Ave
B Composite 70.54
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 +26.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.1/10.0
  • 1% rule +7.3/10.0
  • Livability +3.6/5.0
  • Schools +3.4/10.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

2338 Ruckert Ave · Maryland Heights, MO 63114
3 bd · 1.5 ba · 988 sqft · SingleFamily public records · 8 Days on market
Built 1958 7,540 sqft lot Est $191k · 32% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Investor opportunity with strong upside potential. This 3 bed, 2 bath ranch offers a solid layout and dependable structure, making it a great candidate for renovation or rental repositioning. With approximately 1,288 sqft, the home provides a functional floor plan with comfortable room sizes and a traditional single-level design that’s always in demand. The property features a 1-car carport and sits on a usable lot with plenty of potential for exterior improvements and curb appeal enhancements. While the home does need updating throughout, the fundamentals are in place—ideal for a value-add project, fix-and-flip, or long-term hold strategy. Sold as-is, this is a straightforward

Key facts

  • Dependable structure
  • Usable lot
  • Solid layout

Tags

SOLID LAYOUTDEPENDABLE STRUCTUREFUNCTIONAL FLOOR PLANUSABLE LOTEXTERIOR IMPROVEMENTSCURB APPEAL ENHANCEMENTS

Property features AI

Finance

  • Financial info: Lease not considered

Exterior

  • Parking: Has a 1-car carport
  • Utilities: Public water; Public sewer; Electric service with Ameren; Electricity, sewer and water connected
  • Home design: Single-family residence; One level
  • Construction: Brick construction
  • Exterior features: Back yard

Interior

  • Bedrooms: Three bedrooms, all on the main level
  • Bathrooms: One full bathroom; One half bathroom
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Partially finished basement with 8+ ft poured construction

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/1.5-bath single-family listed at $130k.

Deal economics

  • At list price, monthly cash flow is $350 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Cap rate 9.5% vs local median 4.3% in Maryland Heights — 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 71/100 on livability (#101 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A-; Watch: health & safety C-, amenities F, commute F.
  • Pattonville R-III (suburban): math 32% / reading 46% proficiency, ranked #147 of 324 in MO (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Willow Brook Elem. (math 42% / reading 47%, grade F, #413 of 1,115 statewide, top 42%, 470 students, 40% FRL); Pattonville Sr. High (math 33% / reading 64%, grade D, #147 of 521 statewide, top 29%, 1,893 students, 39% FRL) — zoned schools at 40% FRL track the district average.
  • Market conditions: Rents rising (+2.0%/yr); 118 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 34% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $130,000

Questions for the listing agent

  1. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.23%
Cap rate
9.52%
Cash-on-cash
11.53%
DSCR
1.51
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$190,684
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10814 Canter Way Dr 0.13mi 3/1.0 957 (-3%) 9mo $184,900 $193 79
2341 Buller Dr 0.08mi 2/1.0 (-1) 1,096 (+11%) 2mo $209,900 $192 69
10726 Niblic Dr 0.26mi 2/1.0 (-1) 1,026 (+4%) 8mo $245,000 $239 68
2420 Fowler Ave 0.52mi 3/1.0 1,089 (+10%) 0mo $189,900 $174 56
2511 Frances Ave 0.32mi 3/2.5 1,112 (+13%) 6mo $279,900 $252 55
2129 N Warson Rd 0.37mi 2/1.0 (-1) 1,119 (+13%) 1mo $210,000 $188 53
2729 Link Rd 0.49mi 3/1.0 888 (-10%) 7mo $175,000 $197 52
10505 Scotland Dr 0.57mi 2/2.0 (-1) 1,040 (+5%) 10mo $114,900 $110 49
10471 Canter Way 0.70mi 3/2.0 1,073 (+9%) 5mo $250,000 $233 47
10410 Maddox 0.72mi 3/2.5 1,040 (+5%) 15mo $220,000 $212 41
10432 Driver Ave 0.62mi 2/1.0 (-1) 852 (-14%) 5mo $160,000 $188 37
10406 Driver Ave 0.73mi 2/2.0 (-1) 1,100 (+11%) 5mo $100,000 $91 36

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 · 2.04% rent growth · sell at horizon

5-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-297
Equity at exit
$19,383
10-year hold
IRR
8.4%
Equity multiple
1.61×
Total profit
$22,383
Equity at exit
$11,240

Cash invested: $36,400 (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 63114

Rents YoY
2.0%
Active inventory
118
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,604 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$181 /mo · $2,175/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$337
Net cashflow
$350

Break-even live

Break-even rent $1,161
Max offer price $130,000
Occupancy floor 73%

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
$32,500
Closing costs
$3,900
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10900 Oak Forest Pkwy Dr St. Louis, MO 1.0–2.0 1.0 800 $1,600 $2.00 3d 6 0.79mi
1434 Willow Brook Cove Ct St. Louis, MO 2.0 1.5 910 $1,395 $1.53 44d 1 1.08mi
1380 Willow Brook Cove Ct St. Louis, MO 2.0 1.5 910 $1,550 $1.70 14d 1 1.16mi
9905 Iveland Dr Saint Louis, MO 2.0 1.0 816 $1,370 $1.68 3d 1 1.32mi
10304 Oxford Hill Dr St. Louis, MO 1.0–3.0 1.0–2.0 925 $1,889 $2.04 2d 47 1.34mi
10205 Saint Daniel Ln Saint Ann, MO 2.0 1.0 792 $1,450 $1.83 44d 1 1.42mi

Listing history 5 events

  1. 2026-06-07
    statusdays on market $130,000 Pending 8 DOM
  2. 2026-06-03
    days on market $130,000 Active 5 DOM
  3. 2026-06-02
    days on market $130,000 Active 4 DOM
  4. 2026-06-01
    days on market $130,000 Active 3 DOM
  5. 2026-05-31
    days on market $130,000 Active 2 DOM

ⓘ 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
$2,175 · $181/mo
Projected year-2 tax
$2,175 · $181/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 4/10 Moderate 7 d/yr ≥107°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low 100% chance of damaging wind over 30 yrs
  • 🫁 Air quality 2/10 Low 1 unhealthy d/yr today · 3 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
$19,242
− Mortgage interest
−$7,282
− Property taxes
−$2,175
− Insurance
−$650
− Repairs & maintenance
−$1,539
− Management
−$1,539
− Depreciation
−$3,782
Taxable income
$2,274
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$546
After-tax cash flow
$3,649/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
Pattonville R-III
NCES district ID
2923700
Math proficiency
32% ▼ -11.00%
Reading proficiency
46% ▼ -5.00%
Median HH income
$50,786
Composite
33.69/100
National rank
#5383
State rank
#147 of 324 in MO

Livability — Maryland Heights

Score
71/100
State rank
#101
US rank
#6808

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Saint Louis County · 888,823 people
City population
21,924
Metro
St. Louis, MO-IL
Population (ZIP)
33,969
Household income
$55,870
Rent vs Own
41.8% rent · 58.2% own
Severe rent burden
1595.0

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
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 50% Black 30% Hispanic / Latino 11% Two or more races 6% Asian 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Lithuanian 3% Italian 2% Romanian 1%
Foreign-born
9% · Canada, Vietnam
Languages at home
84% English-only · Spanish 10% French/Haitian/Cajun 2% Tagalog/Filipino 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
▼ -276.62%
Current HPI
223.9305
Rent YoY
▲ 2.04%
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

1 event — show timeline
  • 2026-05-29 Listed $130,000 MARIS as Distributed by MLS Grid

Property tax history

+1.5%/yr

Latest (2022): $2,175 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…