CashFlowRE
Sign in Sign up
1155 Saint Anthony Ln
B Composite 74.71
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 +25.3/30.0
  • ARV discount +12.9/15.0
  • Appreciation +10.0/10.0
  • DSCR +8.4/10.0
  • 1% rule +6.4/10.0
  • Rent growth +4.4/5.0
  • Livability +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0

$139,900

1155 Saint Anthony Ln · Florissant, MO 63033
3 bd · 1.5 ba · 1,040 sqft · SingleFamily public records · 96 Days on market
Built 1964 7,618 sqft lot $135/sqft · 12% below area Est $159k · 12% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity to add a cash-flowing rental property in Florissant to your portfolio. This 3-bedroom, 1.5-bath home is tenant-occupied with a long-term resident in place since 2017 and has had consistent professional management since 2017, providing stable & reliable income. Current rent is $1,195 per month, with the tenant also reimbursing sewer monthly & trash quarterly, helping offset operating expenses. With a functional layout and strong rental history, this property offers a turnkey, income-producing opportunity with minimal vacancy risk. DO NOT DISTURB TENANT!

Key facts

  • 7,618 sq ft lot
  • Parking
  • Built 1964

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 $140k.

Deal economics

  • At list price, monthly cash flow is $320 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $127k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 6.3% in Florissant — 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 73/100 on livability (#82 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety B+; Watch: crime C-, amenities D+, commute F.
  • Ferguson-Florissant R-II (suburban): math 7% / reading 20% proficiency, ranked #311 of 324 in MO (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Parker Road Elementary (354 students, 99% FRL); Cross Keys Middle (math 5% / reading 10%, grade F, #379 of 391 statewide, top 97%, 625 students, 100% FRL); Mccluer North High (math 5% / reading 28%, grade F, #487 of 521 statewide, top 93%, 1,136 students, 100% FRL) — zoned schools average 99% FRL vs 70% district-wide (30 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+7.5%/yr); 221 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).

Forward outlook

  • In year one you build about $15k of equity ($967 loan paydown + $14k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 7.5% rent growth), your $39k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 3, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 96 days — a 9% lower offer ($127k) is reasonable based on typical stale-listing flexibility.

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 $127,309 (9.0% below list)

Questions for the listing agent

  1. It's been on market 96 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1964 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
1.14%
Cap rate
9.03%
Cash-on-cash
9.79%
DSCR
1.44
GRM
7.3

CMA / ARV

ARV (median comp)
$158,779
List price
$139,900
Delta
-11.89%
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
1065 Cheyenne Dr 0.10mi 3/2.0 1,040 (0%) 3mo $172,000 $165 91
2740 Holiday Hill Dr 0.12mi 3/1.0 1,107 (+6%) 3mo $99,900 $90 79
2505 Saint Catherine St 0.38mi 3/1.5 1,040 (0%) 5mo $123,000 $118 78
1125 Apache Dr 0.17mi 3/1.0 957 (-8%) 1mo $100,000 $104 76
1145 S Waterford Dr 0.42mi 3/2.0 984 (-5%) 4mo $165,000 $168 66
1020 Belmont Ter 0.68mi 3/1.5 1,040 (0%) 4mo $159,900 $154 65
260 Saint Edward Ln 0.50mi 3/2.0 1,092 (+5%) 3mo $170,000 $156 63
205 Lynn Meadows Ln 0.53mi 3/1.0 1,104 (+6%) 1mo $135,000 $122 62
815 Robinwood Dr 0.39mi 3/1.0 1,148 (+10%) 2mo $179,900 $157 61
355 Saint Eugene Ln 0.60mi 3/1.5 1,092 (+5%) 6mo $189,000 $173 58
1030 Robinwood Dr 0.26mi 3/2.0 1,196 (+15%) 6mo $135,000 $113 56
1965 St Catherine St 0.69mi 3/1.0 933 (-10%) 7mo $135,000 $145 43

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
33.4%
Equity multiple
3.66×
Total profit
$104,148
Equity at exit
$126,033
10-year hold
IRR
30.3%
Equity multiple
8.89×
Total profit
$309,174
Equity at exit
$271,795

Cash invested: $39,172 (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 63033

Home prices YoY
2.5%
Rents YoY
7.5%
Active inventory
221
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$1,601 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$153 /mo · $1,837/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$320

Break-even live

Break-even rent $1,196
Max offer price $139,900
Occupancy floor 75%

Sensitivity live

Price -10% $399 -5% $359 +0% $320 +5% $280 +10% $240
Rent -10% $193 -5% $256 +0% $320 +5% $383 +10% $446
Rate -1.0pp $390 -0.5pp $355 base $320 +0.5pp $283 +1.0pp $246

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
$34,975
Closing costs
$4,197
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
790 Pebble Ln Florissant, MO 3.0 2.0 1242 $1,795 $1.45 25d 1 0.43mi
765 Bobbins Ln Florissant, MO 3.0 1.0 1107 $1,450 $1.31 45d 1 0.44mi
1095 Ozment Dr Florissant, MO 3.0 2.0 984 $1,461 $1.48 25d 1 0.45mi
1670 Arundel Dr Florissant, MO 3.0 2.0 1012 $1,450 $1.43 25d 1 0.46mi
1050 Ozment Dr Florissant, MO 3.0 2.0 984 $1,525 $1.55 45d 1 0.47mi
100 Taney Dr Florissant, MO 3.0 1.0 1148 $1,495 $1.30 23d 1 0.48mi
410 Ridge Dr Florissant, MO 3.0 2.0 1226 $1,650 $1.35 19d 1 0.49mi
560 Jamaica Pl Florissant, MO 3.0 2.0 1350 $1,653 $1.22 45d 1 0.53mi
50 Lynn Meadows Ln Florissant, MO 3.0 1.0 864 $1,450 $1.68 25d 1 0.65mi
297 Saint Eugene Ln Florissant, MO 2.0 1.0 1100 $1,100 $1.00 45d 1 0.68mi
20 Saint Benedict Ln Florissant, MO 3.0 1.5 1092 $1,525 $1.40 22d 1 0.74mi
1502 Summer Run Dr #108 Florissant, MO 2.0 1.5 922 $1,200 $1.30 25d 1 0.77mi
1725 Saint Catherine St Florissant, MO 3.0 1.0 1107 $1,700 $1.54 0d 1 0.81mi
1600 Washington St Florissant, MO 3.0 1.5 1095 $1,250 $1.14 22d 1 0.84mi
1536 Springlet Ct #31 Florissant, MO 3.0 2.5 1161 $1,450 $1.25 9d 1 0.85mi
1536 Springlet Ct #31 Florissant, MO 3.0 2.5 1161 $1,450 $1.25 0d 1 0.85mi
1545 Washington St Florissant, MO 3.0 1.5 1337 $1,960 $1.47 0d 1 0.85mi
3585 Pershall Rd Ferguson, MO 2.0 2.0 1388 $1,400 $1.01 45d 1 0.92mi
3582 Pershall Rd Unit 3631 Ferguson, MO 2.0 2.0 1500 $1,295 $0.86 45d 1 0.97mi
1465 W Duchesne Dr Florissant, MO 3.0 1.0 896 $1,500 $1.67 45d 1 0.98mi
1280 Saint Catherine St Florissant, MO 3.0 1.0 1274 $1,600 $1.26 16d 1 1.05mi
1250 S New Florissant Rd Florissant, MO 2.0 1.0 1150 $1,500 $1.30 16d 1 1.06mi
1180 S New Florissant Rd Florissant, MO 3.0 1.0 925 $1,225 $1.32 25d 1 1.07mi
1600 Horseshoe Dr Florissant, MO 3.0 2.0 1314 $1,550 $1.18 45d 1 1.10mi
1004 N New Florissant Rd Florissant, MO 2.0 1.0 719 $1,375 $1.91 25d 1 1.13mi
1045 N New Florissant Rd Florissant, MO 2.0 1.0 783 $1,250 $1.60 16d 1 1.16mi
5 Santa Cruz Dr Florissant, MO 2.0 1.0 1410 $1,411 $1.00 18d 1 1.22mi
24 Barto Dr Saint Louis, MO 3.0 1.0 864 $1,400 $1.62 45d 1 1.22mi
36 Connolly Dr Saint Louis, MO 3.0 1.0 1024 $1,149 $1.12 25d 1 1.28mi
17 Valley Dr Florissant, MO 2.0 2.0 1356 $1,525 $1.12 45d 1 1.28mi
1785 Trotter Way Florissant, MO 3.0 2.0 1297 $1,806 $1.39 9d 1 1.30mi
11 Anistasia Dr Saint Louis, MO 3.0 1.5 1120 $1,345 $1.20 25d 1 1.31mi
2990 Santiago Dr Florissant, MO 2.0 2.0 984 $1,200 $1.22 45d 1 1.37mi
221 Barto Dr Saint Louis, MO 3.0 2.0 958 $1,295 $1.35 22d 1 1.37mi
107 Anistasia Dr Saint Louis, MO 2.0 2.0 1030 $1,400 $1.36 25d 1 1.42mi
220 Du Bourg Ln Florissant, MO 2.0 1.0 816 $1,150 $1.41 45d 1 1.48mi
46 Bascom Dr Saint Louis, MO 2.0 1.0 932 $1,175 $1.26 45d 1 1.48mi

Listing history 19 events

  1. 2026-06-21
    days on market $139,900 Active 96 DOM
  2. 2026-06-18
    days on market $139,900 Active 93 DOM
  3. 2026-06-17
    days on market $139,900 Active 92 DOM
  4. 2026-06-16
    days on market $139,900 Active 91 DOM
  5. 2026-06-15
    days on market $139,900 Active 90 DOM
  6. 2026-06-13
    days on market $139,900 Active 88 DOM
  7. 2026-06-13
    days on market $139,900 Active 87 DOM
  8. 2026-06-09
    days on market $139,900 Active 84 DOM
  9. 2026-06-08
    days on market $139,900 Active 83 DOM
  10. 2026-06-07
    days on market $139,900 Active 82 DOM
  11. 2026-06-05
    days on market $139,900 Active 79 DOM
  12. 2026-06-03
    days on market $139,900 Active 78 DOM
  13. 2026-06-02
    days on market $139,900 Active 77 DOM
  14. 2026-06-01
    days on market $139,900 Active 76 DOM
  15. 2026-05-31
    days on market $139,900 Active 75 DOM
  16. 2026-03-17
    listed $145,000 Active 585-char remark
    Show marketing remark (585 chars)

    Great opportunity to add a cash-flowing rental property in Florissant to your portfolio. This 3-bedroom, 1.5-bath home is tenant-occupied with a long-term resident in place since 2017 and has had consistent professional management since 2017, providing stable & reliable income. Current rent is $1,195 per month, with the tenant also reimbursing sewer monthly & trash quarterly, helping offset operating expenses. With a functional layout and strong rental history, this property offers a turnkey, income-producing opportunity with minimal vacancy risk. DO NOT DISTURB TENANT!

  17. 2019-07-02
    soldstatus
  18. 2018-02-08
    soldstatus
  19. 2017-05-12
    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
$1,837 · $153/mo
Projected year-2 tax
$1,837 · $153/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
$19,209
− Mortgage interest
−$7,837
− Property taxes
−$1,837
− Insurance
−$700
− Repairs & maintenance
−$1,537
− Management
−$1,537
− Depreciation
−$4,070
Taxable income
$1,692
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$406
After-tax cash flow
$3,428/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
Ferguson-Florissant R-II
NCES district ID
2912010
Math proficiency
7% ▼ -9.00%
Reading proficiency
20% ▼ -6.00%
Median HH income
$44,610
Composite
11.96/100
National rank
#9666
State rank
#311 of 324 in MO

Livability — Florissant

Score
73/100
State rank
#82
US rank
#5406

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florissant, MO
County
Saint Louis County · 888,823 people
City population
69,104
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

4 events — show timeline
  • 2026-03-17 Listed $145,000 MARIS as Distributed by MLS Grid
  • 2019-07-02 Sold (Public Records) Public Records
  • 2018-02-08 Sold (Public Records) Public Records
  • 2017-05-12 Sold (Public Records) Public Records

Property tax history

+2.1%/yr

Latest (2022): $1,837 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…