CashFlowRE
Sign in Sign up
8201 Braddock Dr
D+ Composite 49.61
Why this score? — see what drove the D+ 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).

  • ARV discount +15.0/15.0
  • Cash flow +14.6/30.0
  • DSCR +4.5/10.0
  • Rent growth +4.2/5.0
  • Livability +3.7/5.0
  • 1% rule +3.3/10.0
  • Condition / age +2.5/5.0
  • Schools +1.9/10.0
  • Appreciation +0.0/10.0

$280,000

8201 Braddock Dr · University City, MO 63132
4 bd · 2.0 ba · 2,487 sqft · SingleFamily public records · 16 Days on market
Built 1950 7,679 sqft lot Est $371k · 24% under

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

Listing remarks

Looking for a spacious, affordably priced home in University City? 8201 Braddock offers a distinctive floor plan with a central foyer, a generous living room with a wood-burning fireplace, and a formal dining room adjacent to the kitchen—ideal for entertaining. The main floor includes two good-sized bedrooms with large closets. Upstairs features a large open loft, three additional bedrooms, and a huge walk-in cedar closet (light switch behind the door). Wood laminate and ceramic tile run throughout. The former garage now serves as a utility room with ample storage or workshop space. Don’t miss the chance to own this versatile home—perfect for living, working, or running a

Key facts

  • 7,679 sq ft lot
  • Built 1950
  • Listed 15 days

Property features AI

Finance

  • Other: Above-grade finished area approximately 2,487 (Assessor)
  • Financial info: Lease not considered
  • HOA & community: Community amenities: park, playground

Exterior

  • Utilities: Public water; Public sewer; Electric service by Ameren; Cable available
  • Home design: Single family residence; Two levels; Private ownership; House
  • Construction: Brick construction; Architectural shingle roof
  • Exterior features: Back yard; Corner lot; Chain link fencing; Shed(s)

Interior

  • Kitchen: Dishwasher; Electric range; Refrigerator
  • Bedrooms: 5 bedrooms total; 2 main-level bedrooms; 3 upper-level bedrooms
  • Flooring: Other flooring
  • Bathrooms: 2 full bathrooms total; 1 full bathroom on the main level; 1 full bathroom on the upper level
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fans
  • Interior features: Cedar closets; Ceiling fans; Crown molding; Open floor plan; Walk-in closets; Living room wood-burning fireplace

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 4-bed/2.0-bath single-family listed at $280k.

Deal economics

  • At list price, monthly cash flow is $69 ($827/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $233k (16.7% below list).
  • Recommended offer: $233k (16.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% vs local median 4.4% in University City — 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 (#84 in MO) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living B; Watch: amenities D-, commute D-, health & safety F.
  • University City (suburban): math 15% / reading 26% proficiency, ranked #297 of 324 in MO (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Barbara Jordan Elem. (math 8% / reading 22%, grade F, #982 of 1,115 statewide, top 89%, 310 students, 100% FRL); Brittany Woods (math 15% / reading 20%, grade F, #350 of 391 statewide, top 90%, 532 students, 100% FRL); University City Sr. High (math 5% / reading 52%, grade F, #409 of 521 statewide, top 79%, 726 students, 100% FRL) — zoned schools average 100% FRL vs 67% district-wide (32 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+6.6%/yr); 53 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($87k/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 $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($276k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $143k; list at $280k implies a 96% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $233,142 (16.7% below list)

Questions for the listing agent

  1. Built in 1950 — 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.83%
Cap rate
6.59%
Cash-on-cash
1.06%
DSCR
1.05
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$370,563
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8312 Old Bonhomme Rd 0.74mi 3/2.0 (-1) 2,515 (+1%) 8mo $349,000 $139 52
8628 Mayflower Ct 0.68mi 3/2.0 (-1) 2,120 (-15%) 1mo $389,900 $184 38
8637 Mayflower Ct 0.69mi 3/2.5 (-1) 2,152 (-14%) 2mo $249,900 $116 37
8634 Mayflower Ct 0.69mi 3/2.5 (-1) 2,218 (-11%) 7mo $329,900 $149 37
8294 Tulane Ave 0.71mi 3/2.5 (-1) 2,147 (-14%) 21mo $445,000 $207 20

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 · 6.64% rent growth · sell at horizon

5-year hold
IRR
-10.9%
Equity multiple
0.59×
Total profit
$-32,195
Equity at exit
$41,749
10-year hold
IRR
2.6%
Equity multiple
1.21×
Total profit
$16,503
Equity at exit
$24,209

Cash invested: $78,400 (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 63132

Rents YoY
6.6%
Active inventory
53
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,331 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$188 /mo · $2,254/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$490
Net cashflow
$69

Break-even live

Break-even rent $2,244
Max offer price $280,000
Occupancy floor 92%

Sensitivity live

Price -10% $227 -5% $148 +0% $69 +5% $-10 +10% $-90
Rent -10% $-115 -5% $-23 +0% $69 +5% $161 +10% $253
Rate -1.0pp $210 -0.5pp $140 base $69 +0.5pp $-4 +1.0pp $-77

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
$70,000
Closing costs
$8,400
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
1119 N McKnight Rd Saint Louis, MO 4.0 3.0 2300 $2,300 $1.00 0d 1 0.67mi
8638 Mayflower Ct Saint Louis, MO 4.0 2.0 3021 $2,900 $0.96 0d 1 0.68mi
1108 N Hanley Rd St. Louis, MO 3.0 2.0 1800 $1,795 $1.00 14d 1 1.08mi
8701 Delmar Blvd Unit 8701-4C Delmar St. Louis, MO 3.0 2.0 1700 $1,750 $1.03 45d 1 1.36mi
709 Elkington Ln Saint Louis, MO 3.0 2.0 1708 $2,800 $1.64 0d 1 1.43mi
7330 Ahern Ave Saint Louis, MO 3.0 1.5 1872 $2,450 $1.31 45d 1 1.43mi

Listing history 12 events

  1. 2026-06-21
    days on market $280,000 Active 16 DOM
  2. 2026-06-18
    days on market $280,000 Active 13 DOM
  3. 2026-06-17
    days on market $280,000 Active 12 DOM
  4. 2026-06-16
    days on market $280,000 Active 11 DOM
  5. 2026-06-15
    days on market $280,000 Active 10 DOM
  6. 2026-06-13
    days on market $280,000 Active 8 DOM
  7. 2026-06-13
    days on market $280,000 Active 7 DOM
  8. 2026-06-09
    days on market $280,000 Active 4 DOM
  9. 2026-06-08
    days on market $280,000 Active 3 DOM
  10. 2026-06-07
    statusdays on market $280,000 Active 2 DOM
  11. 2026-06-05
    remarks 681-char remark
  12. 2026-06-05
    listed $280,000 Coming Soon 1 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
$2,254 · $188/mo
Projected year-2 tax
$2,716 · $226/mo
Expected delta
+$462/yr (+$38/mo · 20.5%)

ⓘ 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 · 21 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
$27,977
− Mortgage interest
−$15,684
− Property taxes
−$2,254
− Insurance
−$1,400
− Repairs & maintenance
−$2,238
− Management
−$2,238
− Depreciation
−$8,145
Taxable loss
−$3,983
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$956
After-tax cash flow
$1,783/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
University City
NCES district ID
2930660
Math proficiency
15% ▼ -10.00%
Reading proficiency
26% ▼ -7.00%
Median HH income
$52,927
Composite
18.57/100
National rank
#8910
State rank
#297 of 324 in MO

Livability — University City

Score
73/100
State rank
#84
US rank
#5618

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
University City, MO
County
Saint Louis County · 888,823 people
City population
28,910
Metro
St. Louis, MO-IL
Population (ZIP)
14,283
Household income
$87,385
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
644.0

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 0.66)
Race & ethnicity
White 49% Black 27% Asian 16% Two or more races 5% Hispanic / Latino 1%
Common ancestry
Romanian 5% Scotch-Irish 3% Slovak 2%
Foreign-born
12% · China, Canada, Philippines
Languages at home
82% English-only · Chinese 9% Other Asian/Pacific 3% Other Indo-European 2%

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
▼ -482.68%
Current HPI
255.4778
Rent YoY
▲ 6.64%
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

+96.1% since first listed
2 events — show timeline
  • 2026-06-04 Coming Soon $280,000 MARIS as Distributed by MLS Grid
  • 2006-01-18 Sold (Public Records) $142,750 Public Records

Property tax history

+1.9%/yr

Latest (2022): $2,254 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…