CashFlowRE
Sign in Sign up
8343 Strathmore Pl
B Composite 72.19
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +6.9/10.0
  • ARV discount +4.6/15.0
  • Rent growth +3.7/5.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Schools +1.1/10.0

$76,000

8343 Strathmore Pl · Jennings, MO 63136
2 bd · 1.0 ba · 1,050 sqft · SingleFamily public records · 111 Days on market
Built 1928 3,676 sqft lot $72/sqft · 6% above area Est $71k · 6% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investors, this one's for you! This brick bungalow offers 1050 sf of living space with 2 bedrooms, 1 bathroom, living room, true dining room, kitchen, bath, full basement, and off-street parking. Inspections are welcome for your knowledge, but the sale is as-is with seller to do no repairs. The roof is brand new, with warranty!  The property is newly rented (April 1) at $1125. Using that figure, gross annual income would be 13,500.  Seller's annual taxes, insurance, and sewer expenses total 2,989; with a pro forma $500 for maintenance, that's an NOI of 10,551, which is a 12.67% cap rate at asking price.  Have a look, make your offer, and let the cash flow begin.

Key facts

  • Brick bungalow
  • Brand new roof
  • Full basement

Tags

BRICK BUNGALOWFULL BASEMENTOFF-STREET PARKINGBRAND NEW ROOF

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 $76k.

Deal economics

  • At list price, monthly cash flow is $397 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $76k).
  • Recommended offer: $69k (9.0% below list) — sets the bar for market timing.

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); 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 $3k of equity ($525 loan paydown + $3k appreciation (3.8% local appreciation)).
  • At projected returns (3.8% appreciation + 5.0% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 10, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($69k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $7k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $42k; list at $76k implies a 81% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1928 — 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 $69,160 (9.0% below list)

Questions for the listing agent

  1. It's been on market 111 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 1928 — 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. 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?
  7. 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.
  8. 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.
  9. 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
1.50%
Cap rate
12.55%
Cash-on-cash
22.36%
DSCR
2.00
GRM
5.6

CMA / ARV

ARV (median comp)
$71,407
List price
$76,000
Delta
6.43%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7117 W Florissant Ave 0.07mi 2/1.0 992 (-6%) 1mo $77,000 $78 86
2026 Mclaran Ave 0.41mi 2/1.0 1,026 (-2%) 1mo $89,500 $87 76
8819 May Ave 0.51mi 2/1.0 1,074 (+2%) 0mo $100,000 $93 72
7441 Calvin Ave 0.55mi 3/1.0 (+1) 1,068 (+2%) 3mo $99,500 $93 64
5637 Jennings Station Rd 0.43mi 3/1.0 (+1) 1,116 (+6%) 2mo $30,000 $27 63
2425 Shirley Ave 0.31mi 2/1.0 896 (-15%) 2mo $34,900 $39 60
5709 Goodfellow Blvd 0.71mi 2/1.0 1,020 (-3%) 4mo $19,900 $20 59
5614 Albia Ter 0.52mi 3/2.0 (+1) 988 (-6%) 0mo $125,000 $127 56
2554 Main St 0.38mi 3/1.0 (+1) 920 (-12%) 2mo $15,000 $16 55
8808 Clifton Ave 0.49mi 2/1.0 912 (-13%) 2mo $29,900 $33 54
5617 Janet Ave 0.51mi 3/1.0 (+1) 909 (-13%) 4mo $39,900 $44 46
7471 Sharon Dr 0.73mi 3/1.0 (+1) 945 (-10%) 0mo $98,000 $104 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
31.5%
Equity multiple
2.88×
Total profit
$39,945
Equity at exit
$37,604
10-year hold
IRR
32.1%
Equity multiple
6.01×
Total profit
$106,606
Equity at exit
$60,774

Cash invested: $21,280 (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
5.6×

Monthly cashflow live

Estimated rent
$1,139 high interval (Pro) →
Mortgage (P&I)
$399
Tax from tax record
$73 /mo · $879/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$239
Net cashflow
$397

Break-even live

Break-even rent $637
Max offer price $76,000
Occupancy floor 60%

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
$19,000
Closing costs
$2,280
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
8344 Eton Pl Saint Louis, MO 2.0 1.0 750 $895 $1.19 3d 1 0.10mi
8347 Eton Pl Saint Louis, MO 2.0 1.0 750 $1,075 $1.43 43d 1 0.12mi
7205 Calvin Ave Saint Louis, MO 3.0 1.0 832 $750 $0.90 43d 1 0.23mi
7142 Lamont Dr Saint Louis, MO 2.0 1.0 750 $1,100 $1.47 17d 1 0.23mi
2427 Switzer Ave Saint Louis, MO 3.0 1.0 1008 $1,300 $1.29 43d 1 0.29mi
2415 Shirley Ave Saint Louis, MO 3.0 1.0 990 $1,450 $1.46 23d 1 0.31mi
8527 Dianthus Ln Saint Louis, MO 3.0 1.0 976 $1,295 $1.33 43d 1 0.34mi
5615 Beldon Dr Saint Louis, MO 2.0 1.0 850 $950 $1.12 43d 1 0.35mi
8502 Dianthus Ln Saint Louis, MO 2.0 1.0 1072 $1,175 $1.10 23d 1 0.35mi
2527 Switzer Ave Saint Louis, MO 3.0 1.0 888 $1,135 $1.28 16d 1 0.36mi
7120 Greenhaven Dr Saint Louis, MO 3.0 2.0 1131 $1,050 $0.93 23d 1 0.37mi
8720 Akins Dr Saint Louis, MO 2.0 1.0 1012 $1,150 $1.14 23d 1 0.39mi
5637 Jennings Station Rd Saint Louis, MO 3.0 1.0 1116 $895 $0.80 43d 1 0.40mi
2022 McLaran Ave Saint Louis, MO 3.0 2.0 1181 $1,593 $1.35 14d 1 0.41mi
5640 Sapphire Ave Saint Louis, MO 2.0 1.0 900 $1,100 $1.22 43d 1 0.44mi
1942 Damato Ct Saint Louis, MO 2.0 1.0 905 $1,100 $1.22 43d 1 0.49mi
8817 Shady Grove Ave Saint Louis, MO 2.0 1.0 1085 $1,075 $0.99 23d 1 0.51mi
7218 Albright Ave Saint Louis, MO 2.0 1.0 1100 $980 $0.89 23d 1 0.52mi
5516 Fairridge Ct Saint Louis, MO 2.0 1.0 1110 $995 $0.90 23d 1 0.54mi
7315 Albright Ave Saint Louis, MO 3.0 1.0 888 $1,150 $1.30 43d 1 0.55mi
2623 Avie Dr Saint Louis, MO 3.0 2.0 921 $1,350 $1.47 43d 1 0.55mi
7426 Calvin Ave Saint Louis, MO 2.0 1.0 1100 $1,125 $1.02 17d 1 0.55mi
7304 Albright Ave Saint Louis, MO 2.0 1.0 800 $1,100 $1.38 43d 1 0.55mi
5612 Hodiamont Ave Saint Louis, MO 3.0 1.5 1200 $1,150 $0.96 10d 1 0.57mi
7441 Calvin Ave Saint Louis, MO 3.0 1.0 1068 $1,350 $1.26 12d 1 0.57mi
5662 Wilborn Dr Saint Louis, MO 1.0 1.0 768 $850 $1.11 23d 1 0.59mi
3 Pohlman Ln Saint Louis, MO 2.0 1.0 704 $1,000 $1.42 16d 1 0.59mi
5636 Statler Ave Saint Louis, MO 1.0 1.0 777 $1,200 $1.54 23d 1 0.60mi
7030 Emma Ave Saint Louis, MO 2.0 1.0 801 $1,350 $1.69 43d 1 0.62mi
2617 Hord Ave Saint Louis, MO 2.0 1.0 800 $775 $0.97 3d 1 0.63mi
5613 Statler Ave Saint Louis, MO 2.0 1.0 864 $1,300 $1.50 4d 1 0.65mi
5955 Floy Ave Saint Louis, MO 2.0 1.0 1032 $1,050 $1.02 2d 1 0.66mi
7516 Chandler Ave Saint Louis, MO 1.0 1.0 728 $1,000 $1.37 43d 1 0.66mi
5654 Acme Ave Saint Louis, MO 2.0 1.0 968 $325 $0.34 21d 1 0.68mi
7 Lamar Dr Saint Louis, MO 3.0 1.0 894 $1,200 $1.34 17d 1 0.68mi
5932 Floy Ave Saint Louis, MO 3.0 1.0 1080 $1,373 $1.27 20d 1 0.69mi
7414 Pleaseway Dr Saint Louis, MO 2.0 1.0 768 $1,100 $1.43 43d 1 0.71mi
5515 Wilborn Dr Saint Louis, MO 3.0 1.0 1248 $1,400 $1.12 43d 1 0.72mi
7420 Pleaseway Dr Saint Louis, MO 2.0 1.0 952 $1,250 $1.31 21d 1 0.73mi
5741 Floy Ave Saint Louis, MO 2.0 1.0 1000 $1,100 $1.10 23d 1 0.73mi

Listing history 29 events

  1. 2026-06-18
    days on market $76,000 Active 111 DOM
  2. 2026-06-17
    days on market $76,000 Active 110 DOM
  3. 2026-06-16
    days on market $76,000 Active 109 DOM
  4. 2026-06-15
    days on market $76,000 Active 108 DOM
  5. 2026-06-13
    days on market $76,000 Active 106 DOM
  6. 2026-06-09
    days on market $76,000 Active 102 DOM
  7. 2026-06-08
    days on market $76,000 Active 101 DOM
  8. 2026-06-07
    days on market $76,000 Active 100 DOM
  9. 2026-06-03
    pricedays on market $76,000 Active 96 DOM
  10. 2026-06-02
    days on market $79,000 Active 95 DOM
  11. 2026-06-01
    days on market $79,000 Active 94 DOM
  12. 2026-05-31
    days on market $79,000 Active 93 DOM
  13. 2026-05-12
    price $79,000 685-char remark
    Show marketing remark (685 chars)

    Investors, this one's for you! This brick bungalow offers 1050 sf of living space with 2 bedrooms, 1 bathroom, living room, true dining room, kitchen, bath, full basement, and off-street parking. Inspections are welcome for your knowledge, but the sale is as-is with seller to do no repairs. The roof is brand new, with warranty!  The property is newly rented (April 1) at $1125. Using that figure, gross annual income would be 13,500.  Seller's annual taxes, insurance, and sewer expenses total 2,989; with a pro forma $500 for maintenance, that's an NOI of 10,551, which is a 12.67% cap rate at asking price.  Have a look, make your offer, and let the cash flow begin.

  14. 2026-02-27
    listed $82,900 Active 685-char remark
    Show marketing remark (685 chars)

    Investors, this one's for you! This brick bungalow offers 1050 sf of living space with 2 bedrooms, 1 bathroom, living room, true dining room, kitchen, bath, full basement, and off-street parking. Inspections are welcome for your knowledge, but the sale is as-is with seller to do no repairs. The roof is brand new, with warranty!  The property is newly rented (April 1) at $1125. Using that figure, gross annual income would be 13,500.  Seller's annual taxes, insurance, and sewer expenses total 2,989; with a pro forma $500 for maintenance, that's an NOI of 10,551, which is a 12.67% cap rate at asking price.  Have a look, make your offer, and let the cash flow begin.

  15. 2026-02-27
    historical $82,900 685-char remark
    Show marketing remark (685 chars)

    Investors, this one's for you! This brick bungalow offers 1050 sf of living space with 2 bedrooms, 1 bathroom, living room, true dining room, kitchen, bath, full basement, and off-street parking. Inspections are welcome for your knowledge, but the sale is as-is with seller to do no repairs. The roof is brand new, with warranty!  The property is newly rented (April 1) at $1125. Using that figure, gross annual income would be 13,500.  Seller's annual taxes, insurance, and sewer expenses total 2,989; with a pro forma $500 for maintenance, that's an NOI of 10,551, which is a 12.67% cap rate at asking price.  Have a look, make your offer, and let the cash flow begin.

  16. 2023-06-09
    historical
  17. 2023-05-19
    price $68,000
  18. 2023-05-01
    price $78,000
  19. 2023-04-27
    listed $85,000 Active
  20. 2023-04-26
    historical
  21. 2023-04-24
    historical
  22. 2023-03-20
    status Pending
  23. 2023-03-17
    listed $80,000 Active
  24. 2020-10-12
    soldstatus $42,000
  25. 2020-08-07
    soldstatus $10,000
  26. 2002-02-11
    soldstatus $34,000
  27. 2002-02-11
    soldstatus
  28. 2002-02-11
    soldstatus $34,000
  29. 1995-03-29
    soldstatus $23,500

ⓘ 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
$879 · $73/mo
Projected year-2 tax
$879 · $73/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 · 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
$13,671
− Mortgage interest
−$4,257
− Property taxes
−$879
− Insurance
−$380
− Repairs & maintenance
−$1,094
− Management
−$1,094
− Depreciation
−$2,211
Taxable income
$3,757
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$902
After-tax cash flow
$3,857/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
City population
18,381
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

+236.2% since first listed
17 events — show timeline
  • 2026-05-12 Price Changed $79,000 MARIS as Distributed by MLS Grid
  • 2026-02-27 Listed $82,900 MARIS as Distributed by MLS Grid
  • 2026-02-27 Coming Soon $82,900 MARIS as Distributed by MLS Grid
  • 2023-06-09 Delisted MARIS as Distributed by MLS Grid
  • 2023-05-19 Price Changed $68,000 MARIS as Distributed by MLS Grid
  • 2023-05-01 Price Changed $78,000 MARIS as Distributed by MLS Grid
  • 2023-04-27 Listed $85,000 MARIS as Distributed by MLS Grid
  • 2023-04-26 Coming Soon MARIS as Distributed by MLS Grid
  • 2023-04-24 Delisted MARIS as Distributed by MLS Grid
  • 2023-03-20 Pending MARIS as Distributed by MLS Grid
  • 2023-03-17 Listed $80,000 MARIS as Distributed by MLS Grid
  • 2020-10-12 Sold (Public Records) $42,000 Public Records
  • 2020-08-07 Sold (Public Records) $10,000 Public Records
  • 2002-02-11 Sold (Public Records) $34,000 Public Records
  • 2002-02-11 Sold (Public Records) Public Records
  • 2002-02-11 Sold (Public Records) $34,000 Public Records
  • 1995-03-29 Sold (Public Records) $23,500 Public Records

Property tax history

-1.0%/yr

Latest (2022): $879 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…