CashFlowRE
Sign in Sign up
1921 Americana Way
C- Composite 54.25
Why this score? — see what drove the C- 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 +16.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.2/10.0
  • Rent growth +4.4/5.0
  • 1% rule +3.9/10.0
  • Schools +3.5/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$224,900

1921 Americana Way · Murphy, MO 63026
3 bd · 1.0 ba · 1,764 sqft · Other public records · 61 Days on market
Built 1977 10,558 sqft lot $127/sqft · 18% below area Est $274k · 18% under $42/mo HOA · 2% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully maintained home in the heart of Fenton, offering comfort, convenience, and a highly desirable location. Nestled in a quiet, established neighborhood, this property features a spacious and inviting layout with abundant natural light throughout. The main living area flows effortlessly into the kitchen and dining space, creating the perfect setting for both everyday living and entertaining. The kitchen offers ample cabinetry and workspace, ideal for home cooks and gatherings alike. Generous bedroom sizes provide flexibility for family, guests, or a home office. The primary suite serves as a relaxing retreat, complete with its own private bath. Step outside to enjoy the backyard perfect for outdoor dining, gardening, or simply unwinding. Additional highlights include a well-kept exterior, attached garage, and thoughtful updates that enhance both style and functionality. Conveniently located near shopping, dining, parks, and major highways, with access to the sought-after Northwest R-I School District, this home combines suburban tranquility with everyday accessibility. Don’t miss your opportunity to make this move-in-ready home your own schedule your showing today!

Key facts

  • Ample cabinetry
  • Well-kept exterior
  • Thoughtful updates

Tags

HIGHLY DESIRABLE LOCATIONQUIET ESTABLISHED NEIGHBORHOODAMPLE CABINETRYBACKYARDWELL-KEPT EXTERIORTHOUGHTFUL UPDATES

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/1.0-bath other listed at $225k.

Deal economics

  • At list price, monthly cash flow is $140 ($2k/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 $201k (10.7% below list).
  • Recommended offer: $201k (10.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 3.0% in Murphy — 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 60/100 on livability (#461 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: crime D+, employment D+, schools F.
  • Northwest R-I (suburban): math 37% / reading 43% proficiency, ranked #128 of 324 in MO (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+7.7%/yr); 146 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 807 units permitted in Jefferson County in 2024 (104 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 $7k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 61 days — a 6% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $78k; list at $225k implies a 188% gain — meaningful room to come down on a strong offer.

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 $200,846 (10.7% below list)

Questions for the listing agent

  1. It's been on market 61 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is D 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?
  8. 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.
  9. 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.
  10. 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
0.89%
Cap rate
7.04%
Cash-on-cash
2.67%
DSCR
1.12
GRM
9.3

CMA / ARV

ARV (median comp)
$274,229
List price
$224,900
Delta
-17.99%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 7.72% rent growth · sell at horizon

5-year hold
IRR
-7.2%
Equity multiple
0.72×
Total profit
$-17,578
Equity at exit
$33,533
10-year hold
IRR
7.2%
Equity multiple
1.65×
Total profit
$41,231
Equity at exit
$19,445

Cash invested: $62,972 (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 63026

Rents YoY
7.7%
Active inventory
146
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,008 medium interval (Pro) →
Mortgage (P&I)
$1,179
Tax from tax record
$132 /mo · $1,580/yr
Insurance
$94
HOA
$42
Vacancy / Maint / Mgmt
$422
Net cashflow
$140

Break-even live

Break-even rent $1,831
Max offer price $224,900
Occupancy floor 88%

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
$56,225
Closing costs
$6,747
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
2668 Winding Valley Dr Fenton, MO 3.0 2.5 2533 $2,776 $1.10 14d 1 0.77mi

HOA detail

Monthly dues
$42 · $504/yr

Listing history 17 events

  1. 2026-06-18
    days on market $224,900 Active 61 DOM
  2. 2026-06-17
    days on market $224,900 Active 60 DOM
  3. 2026-06-16
    days on market $224,900 Active 59 DOM
  4. 2026-06-15
    days on market $224,900 Active 58 DOM
  5. 2026-06-13
    days on market $224,900 Active 56 DOM
  6. 2026-06-13
    pricedays on market $224,900 Active 55 DOM
  7. 2026-06-09
    days on market $234,900 Active 52 DOM
  8. 2026-06-08
    days on market $234,900 Active 51 DOM
  9. 2026-06-07
    days on market $234,900 Active 50 DOM
  10. 2026-06-05
    days on market $234,900 Active 47 DOM
  11. 2026-06-03
    days on market $234,900 Active 46 DOM
  12. 2026-06-02
    days on market $234,900 Active 45 DOM
  13. 2026-06-01
    days on market $234,900 Active 44 DOM
  14. 2026-05-31
    days on market $234,900 Active 43 DOM
  15. 2026-04-18
    listed $234,900 Active 1217-char remark
    Show marketing remark (1217 chars)

    Welcome to this beautifully maintained home in the heart of Fenton, offering comfort, convenience, and a highly desirable location. Nestled in a quiet, established neighborhood, this property features a spacious and inviting layout with abundant natural light throughout. The main living area flows effortlessly into the kitchen and dining space, creating the perfect setting for both everyday living and entertaining. The kitchen offers ample cabinetry and workspace, ideal for home cooks and gatherings alike. Generous bedroom sizes provide flexibility for family, guests, or a home office. The primary suite serves as a relaxing retreat, complete with its own private bath. Step outside to enjoy the backyard perfect for outdoor dining, gardening, or simply unwinding. Additional highlights include a well-kept exterior, attached garage, and thoughtful updates that enhance both style and functionality. Conveniently located near shopping, dining, parks, and major highways, with access to the sought-after Northwest R-I School District, this home combines suburban tranquility with everyday accessibility. Don’t miss your opportunity to make this move-in-ready home your own schedule your showing today!

  16. 2005-07-27
    soldstatus
  17. 1994-09-14
    soldstatus $78,000

ⓘ 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
$1,580 · $132/mo
Projected year-2 tax
$2,182 · $182/mo
Expected delta
+$601/yr (+$50/mo · 38.0%)

ⓘ 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 3/10 Moderate
  • 🌡 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 3/10 Moderate 2 unhealthy d/yr today · 4 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
$24,102
− Mortgage interest
−$12,598
− Property taxes
−$1,580
− Insurance
−$1,124
− Repairs & maintenance
−$1,928
− Management
−$1,928
− HOA
−$504
− Depreciation
−$6,543
Taxable loss
−$2,104
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$505
After-tax cash flow
$2,183/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
Northwest R-I
NCES district ID
2922890
Math proficiency
37% ▼ -9.00%
Reading proficiency
43% ▼ -9.00%
Median HH income
$55,998
Composite
35.05/100
National rank
#5034
State rank
#128 of 324 in MO

Livability — Murphy

Score
60/100
State rank
#461
US rank
#18506

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jefferson County · 108,544 people
Metro
St. Louis, MO-IL
Population (ZIP)
45,354
Household income
$97,553
Rent vs Own
19.7% rent · 80.3% own
Severe rent burden
513.0

Population outlook (Jefferson County) Hauer SSP2

Today (2025)
235,088 people
By 2030
238,365 · +1.4%
By 2040
240,156 · +2.2%
By 2050
234,651 · -0.2%
By 2075
214,569 · -8.7%
By 2100
179,697 · -23.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 8% Hispanic / Latino 3% Asian 2% Black 1%
Common ancestry
Romanian 4% Lithuanian 3% Slovak 1%
Foreign-born
3% · Canada, China
Languages at home
95% English-only · Spanish 1% Russian/Polish/Slavic 1% Other Indo-European 1%

Political lean MEDSL · Jefferson

2024 margin
Solid R (+36.7) · D 31.0% · R 67.7% · Other 1.3%
2008→2024 swing
-39.3pp toward R · 2008: 2.5pp · 2024: -36.7pp
All cycles
2024: R+36.7 2020: R+33.9 2016: R+35.3 2012: R+12.7 2008: D+2.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -300.59%
Current HPI
211.8944
Rent YoY
▲ 7.72%
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

+201.2% since first listed
3 events — show timeline
  • 2026-04-18 Listed $234,900 MARIS as Distributed by MLS Grid
  • 2005-07-27 Sold (Public Records) Public Records
  • 1994-09-14 Sold (Public Records) $78,000 Public Records

Property tax history

+2.4%/yr

Latest (2025): $1,580 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…