CashFlowRE
Sign in Sign up
4398 Ventura Place Dr
D- Composite 39.39
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).

  • Cash flow +11.9/30.0
  • ARV discount +7.5/15.0
  • 1% rule +4.1/10.0
  • DSCR +3.5/10.0
  • Schools +3.5/10.0
  • Livability +3.4/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

4398 Ventura Place Dr · Concord, MO 63128
4 bd · 3.5 ba · 3,540 sqft · SingleFamily public records
Built 2004 10,454 sqft lot ↓ 57% since listing

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

Listing remarks MLS

Immaculately maintained 2-sty home, original owner sought after Mehlville scl district. The property boasts 4 BR, 4.5 bath & 3 car gar w/ large driveway. Enjoy the beautiful landscaping that greets you to the covered front porch where you enter FR w/ bay windows, gas burning fireplace to enjoy the cozy evenings. The interior features bright natural light. The gorgeous kitchen boasts granite island & countertops w/double-stacked edge, full height granite backsplashes, gas stove, and SS appliances. The breakfast room offers w/ bay door & leads you to the patio. The inviting hearth room features wood burning FP. The spacious master suite offers master bath w/ 2 sinks, a separate jacuzzi tub & shower & a walk-in closet. The other 3 large BR, a loft, laundry area complete the 2nd fl. Large partially finished LL features 9 ft ceiling w/ a recreation area, media room, bonus room, FR & a full bath. Desirable quiet neighborhood.

Key facts

  • 0.24 acre lot
  • 3 garage spots
  • Built 2004

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/3.5-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-64 ($-773/yr) — negative.
  • To cash-flow at today's rent, offer at most $239k (4.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $227k (9.4% below list).
  • Recommended offer: $227k (9.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.8% in Concord — 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 68/100 on livability (#175 in MO) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, cost of living A-; Watch: amenities F, commute F, health & safety F.
  • Mehlville R-IX (suburban): math 31% / reading 48% proficiency, ranked #126 of 324 in MO (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Trautwein Elem. (math 17% / reading 37%, grade F, #850 of 1,115 statewide, top 78%, 359 students, 42% FRL); Mehlville High School (math 26% / reading 54%, grade F, #243 of 521 statewide, top 47%, 1,440 students, 43% FRL) — zoned schools average 42% FRL vs 22% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.0%/yr); 138 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).

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

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y 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.

Risks & watch-outs

  • 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 $226,613 (9.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.91%
Cap rate
5.98%
Cash-on-cash
-1.10%
DSCR
0.95
GRM
9.2

CMA / ARV

ARV (on-the-fly)
$534,540
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4849 Sharlane Dr 0.24mi 3/3.0 (-1) 3,446 (-3%) 20mo $374,900 $109 60
5131 Butler Bend Dr 0.67mi 4/3.5 3,765 (+6%) 8mo $620,000 $165 52
4727 Auburn Trace Dr 0.73mi 4/3.5 3,748 (+6%) 11mo $549,900 $147 47
4609 Butler Bend Ct 0.72mi 3/3.5 (-1) 3,310 (-6%) 14mo $500,000 $151 39
4770 Oakbrier Dr 0.75mi 4/3.5 3,220 (-9%) 17mo $449,900 $140 36
5138 Butler Bend Dr 0.67mi 3/3.0 (-1) 3,282 (-7%) 21mo $564,900 $172 32

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 · 2.05% rent growth · sell at horizon

5-year hold
IRR
-19.2%
Equity multiple
0.33×
Total profit
$-46,650
Equity at exit
$37,276
10-year hold
IRR
-14.0%
Equity multiple
0.23×
Total profit
$-54,090
Equity at exit
$21,615

Cash invested: $70,000 (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 63128

Rents YoY
2.0%
Active inventory
138
Price-to-rent
9.2×

Monthly cashflow live

Estimated rent
$2,266 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$440 /mo · $5,274/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$476
Net cashflow
$-64

Break-even live

Break-even rent $2,348
Max offer price $238,614
Occupancy floor 98%

Sensitivity live

Price -10% $77 -5% $6 +0% $-64 +5% $-135 +10% $-206
Rent -10% $-243 -5% $-154 +0% $-64 +5% $25 +10% $115
Rate -1.0pp $61 -0.5pp $-1 base $-64 +0.5pp $-129 +1.0pp $-195

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
$62,500
Closing costs
$7,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4446 Skyridge Dr Saint Louis, MO 4.0 2.0 2770 $2,706 $0.98 3d 1 0.52mi

Listing history 10 events

  1. 2026-04-20
    historical
  2. 2026-04-20
    listed $250,000
  3. 2023-05-25
    soldstatus
  4. 2023-05-23
    soldstatus Closed 957-char remark
    Show marketing remark (957 chars)

    Immaculately maintained 2-sty home, original owner sought after Mehlville scl district. The property boasts 4 BR, 4.5 bath & 3 car gar w/ large driveway. Enjoy the beautiful landscaping that greets you to the covered front porch where you enter FR w/ bay windows, gas burning fireplace to enjoy the cozy evenings. The interior features bright natural light. The gorgeous kitchen boasts granite island & countertops w/double-stacked edge, full height granite backsplashes, gas stove, and SS appliances. The breakfast room offers w/ bay door & leads you to the patio. The inviting hearth room features wood burning FP. The spacious master suite offers master bath w/ 2 sinks, a separate jacuzzi tub & shower & a walk-in closet. The other 3 large BR, a loft, laundry area complete the 2nd fl. Large partially finished LL features 9 ft ceiling w/ a recreation area, media room, bonus room, FR & a full bath. Desirable quiet neighborhood.

  5. 2023-04-29
    status Pending 957-char remark
    Show marketing remark (957 chars)

    Immaculately maintained 2-sty home, original owner sought after Mehlville scl district. The property boasts 4 BR, 4.5 bath & 3 car gar w/ large driveway. Enjoy the beautiful landscaping that greets you to the covered front porch where you enter FR w/ bay windows, gas burning fireplace to enjoy the cozy evenings. The interior features bright natural light. The gorgeous kitchen boasts granite island & countertops w/double-stacked edge, full height granite backsplashes, gas stove, and SS appliances. The breakfast room offers w/ bay door & leads you to the patio. The inviting hearth room features wood burning FP. The spacious master suite offers master bath w/ 2 sinks, a separate jacuzzi tub & shower & a walk-in closet. The other 3 large BR, a loft, laundry area complete the 2nd fl. Large partially finished LL features 9 ft ceiling w/ a recreation area, media room, bonus room, FR & a full bath. Desirable quiet neighborhood.

  6. 2023-03-01
    listed $549,900 Active 957-char remark
    Show marketing remark (957 chars)

    Immaculately maintained 2-sty home, original owner sought after Mehlville scl district. The property boasts 4 BR, 4.5 bath & 3 car gar w/ large driveway. Enjoy the beautiful landscaping that greets you to the covered front porch where you enter FR w/ bay windows, gas burning fireplace to enjoy the cozy evenings. The interior features bright natural light. The gorgeous kitchen boasts granite island & countertops w/double-stacked edge, full height granite backsplashes, gas stove, and SS appliances. The breakfast room offers w/ bay door & leads you to the patio. The inviting hearth room features wood burning FP. The spacious master suite offers master bath w/ 2 sinks, a separate jacuzzi tub & shower & a walk-in closet. The other 3 large BR, a loft, laundry area complete the 2nd fl. Large partially finished LL features 9 ft ceiling w/ a recreation area, media room, bonus room, FR & a full bath. Desirable quiet neighborhood.

  7. 2023-02-18
    price $559,900
  8. 2023-01-16
    price $569,900
  9. 2022-10-27
    price $579,900
  10. 2003-12-19
    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
$5,274 · $440/mo
Projected year-2 tax
$5,274 · $440/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 2/10 Low 1 unhealthy d/yr today · 2 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
$27,194
− Mortgage interest
−$14,004
− Property taxes
−$5,274
− Insurance
−$1,250
− Repairs & maintenance
−$2,175
− Management
−$2,175
− Depreciation
−$7,273
Taxable loss
−$4,958
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,190
After-tax cash flow
$416/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
Mehlville R-IX
NCES district ID
2920670
Math proficiency
31% ▼ -14.00%
Reading proficiency
48% ▼ -5.00%
Median HH income
$62,254
Composite
35.19/100
National rank
#4995
State rank
#126 of 324 in MO

Livability — Concord

Score
68/100
State rank
#175
US rank
#9260

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Concord, MO
County
Saint Louis County · 888,823 people
City population
30,540
Metro
St. Louis, MO-IL
Population (ZIP)
30,540
Household income
$92,359
Rent vs Own
20.7% rent · 79.3% own
Severe rent burden
729.0

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 White (92%)
Race & ethnicity
White 92% Two or more races 5% Black 1% Hispanic / Latino 1%
Common ancestry
Romanian 4% Lithuanian 4% Italian 2%
Foreign-born
4% · Canada
Languages at home
94% English-only · Russian/Polish/Slavic 2% Spanish 1% Other Indo-European 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
▼ -228.34%
Current HPI
211.4603
Rent YoY
▲ 2.05%
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

-56.9% since first listed
10 events — show timeline
  • 2026-04-20 Delisted MARIS as Distributed by MLS Grid
  • 2026-04-20 Listed $250,000 MARIS as Distributed by MLS Grid
  • 2023-05-25 Sold (Public Records) Public Records
  • 2023-05-23 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2023-04-29 Pending MARIS as Distributed by MLS Grid
  • 2023-03-01 Listed $549,900 MARIS as Distributed by MLS Grid
  • 2023-02-18 Price Changed $559,900 MARIS as Distributed by MLS Grid
  • 2023-01-16 Price Changed $569,900 MARIS as Distributed by MLS Grid
  • 2022-10-27 Price Changed $579,900 MARIS as Distributed by MLS Grid
  • 2003-12-19 Sold (Public Records) Public Records

Property tax history

-0.4%/yr

Latest (2022): $5,274 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…