CashFlowRE
Sign in Sign up
625 S Saint Jacques St
C+ Composite 63.0
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 +23.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.9/10.0
  • Livability +3.7/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$128,000

625 S Saint Jacques St · Florissant, MO 63031
3 bd · 1.5 ba · 890 sqft · SingleFamily public records · 24 Days on market
Built 1955 10,497 sqft lot Est $155k · 17% under

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

Listing remarks MLS

Charming ranch style home that you will want to see! Large eat in kitchen that the family chef will love - extra counter and cabinet space is perfect for all the meal prep gadgets. Privacy fenced back yard is ideal for Bar-B-Q's with friends and family. Schedule a showing today!

Key facts

  • Ample counter space
  • Tenant occupied
  • Fenced yard

Tags

TURNKEY INVESTMENT OPPORTUNITYTENANT OCCUPIEDQUIET TREE LINED STREETGENEROUS STORAGEAMPLE COUNTER SPACEFENCED YARD

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 $128k.

Deal economics

  • At list price, monthly cash flow is $242 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $128k).
  • Recommended offer: $126k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.6% 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: Duchesne Elementary (248 students, 99% 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 (+4.3%/yr); 271 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $885 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 24 days — a 2% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 10y 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

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $126,080 (1.5% below list)

Questions for the listing agent

  1. Built in 1955 — 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 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?
  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
1.09%
Cap rate
8.56%
Cash-on-cash
8.09%
DSCR
1.36
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$154,860
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
500 S Saint Jacques St 0.06mi 3/1.0 892 (+0%) 3mo $154,900 $174 92
485 S Saint Jacques St 0.08mi 3/1.0 890 (0%) 4mo $155,000 $174 91
45 Saint Ronald Ln 0.18mi 3/1.0 882 (-1%) 3mo $160,000 $181 86
190 Saint Baptista Ln 0.13mi 2/1.0 (-1) 864 (-3%) 4mo $119,900 $139 79
305 S Lafayette St 0.19mi 3/1.0 864 (-3%) 7mo $139,950 $162 78
279 Elmdale Ct 0.30mi 3/1.0 864 (-3%) 3mo $120,000 $139 77
630 Saint Christina Ln 0.17mi 2/2.0 (-1) 864 (-3%) 4mo $174,900 $202 77
125 Clark St 0.27mi 2/1.0 (-1) 864 (-3%) 5mo $175,000 $203 72
1 Wescott Dr 0.37mi 2/1.0 (-1) 864 (-3%) 2mo $120,000 $139 69
216 Graham Rd 0.34mi 2/1.0 (-1) 900 (+1%) 8mo $136,900 $152 68
629 Aubuchon St 0.73mi 3/1.0 912 (+2%) 7mo $134,900 $148 54
20 Derhake Rd 0.60mi 2/1.0 (-1) 792 (-11%) 1mo $139,900 $177 46

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 · 4.27% rent growth · sell at horizon

5-year hold
IRR
-2.6%
Equity multiple
0.90×
Total profit
$-3,545
Equity at exit
$19,085
10-year hold
IRR
8.4%
Equity multiple
1.68×
Total profit
$24,336
Equity at exit
$11,067

Cash invested: $35,840 (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 63031

Rents YoY
4.3%
Active inventory
271
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$1,392 high interval (Pro) →
Mortgage (P&I)
$671
Tax from tax record
$134 /mo · $1,602/yr
Insurance
$53
HOA
$0
Vacancy / Maint / Mgmt
$292
Net cashflow
$242

Break-even live

Break-even rent $1,086
Max offer price $128,000
Occupancy floor 78%

Sensitivity live

Price -10% $314 -5% $278 +0% $242 +5% $205 +10% $169
Rent -10% $132 -5% $187 +0% $242 +5% $297 +10% $352
Rate -1.0pp $306 -0.5pp $274 base $242 +0.5pp $208 +1.0pp $175

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
$32,000
Closing costs
$3,840
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
305 S Lafayette St Florissant, MO 3.0 1.0 864 $1,409 $1.63 17d 1 0.21mi
23 Quick Dr Apt 2 Florissant, MO 2.0 1.0 850 $1,100 $1.29 44d 1 0.44mi
21 Quick Dr Apt 1 Florissant, MO 2.0 1.0 850 $1,100 $1.29 44d 1 0.46mi
21 Quick Dr Apt 3 Florissant, MO 2.0 1.0 850 $995 $1.17 24d 1 0.46mi
135 Saint Maurice Ln Florissant, MO 3.0 1.0 816 $1,395 $1.71 44d 1 0.48mi
167 Reeb Ln Florissant, MO 1.0–2.0 1.0 850 $1,300 $1.53 2d 4 0.51mi
155 Reeb Ln Apt 2 Florissant, MO 2.0 1.0 850 $995 $1.17 44d 1 0.53mi
7437 Hazelcrest Dr Unit H Hazelwood, MO 3.0 1.0 1000 $1,000 $1.00 8d 1 0.61mi
1600 Washington St Florissant, MO 3.0 1.5 1095 $1,250 $1.14 21d 1 0.73mi
1180 S New Florissant Rd Florissant, MO 3.0 1.0 925 $1,225 $1.32 24d 1 0.75mi
8507 Tally Ho Dr Hazelwood, MO 2.0 1.5 1478 $1,300 $0.88 44d 5 0.79mi
14 Bruce Dr Unit Bruce 14-4 Florissant, MO 2.0 1.0 880 $975 $1.11 44d 1 0.81mi
13 Bruce Dr Florissant, MO 2.0 1.0 880 $975 $1.11 24d 1 0.82mi
13 Bruce Dr Unit Bruce 13-2 Florissant, MO 2.0 1.0 880 $975 $1.11 44d 1 0.82mi
1725 Saint Catherine St Florissant, MO 3.0 1.0 1107 $1,800 $1.63 15d 1 0.85mi
20 Saint Benedict Ln Florissant, MO 3.0 1.5 1092 $1,525 $1.40 21d 1 0.88mi
297 Saint Eugene Ln Florissant, MO 2.0 1.0 1100 $1,100 $1.00 44d 1 0.90mi
651 Southwell Ln Florissant, MO 2.0 1.0 694 $1,100 $1.59 18d 1 0.92mi
1004 N New Florissant Rd Florissant, MO 2.0 1.0 719 $1,375 $1.91 24d 1 0.93mi
1045 N New Florissant Rd Florissant, MO 2.0 1.0 783 $1,250 $1.60 15d 1 0.95mi
1465 W Duchesne Dr Florissant, MO 3.0 1.0 896 $1,500 $1.67 44d 1 1.00mi
220 Du Bourg Ln Florissant, MO 2.0 1.0 816 $1,150 $1.41 44d 1 1.00mi
221 Barto Dr Saint Louis, MO 3.0 2.0 958 $1,295 $1.35 21d 1 1.05mi
785 Florland Dr Florissant, MO 3.0 1.0 1100 $1,700 $1.55 18d 1 1.09mi
10 Saint Celeste Dr Florissant, MO 2.0 1.0 716 $1,290 $1.80 13d 1 1.09mi
9 Saint Celeste Dr Florissant, MO 3.0 1.0 992 $1,450 $1.46 44d 1 1.12mi
3 Champlain Ct Florissant, MO 3.0 1.0 1100 $1,600 $1.45 44d 1 1.12mi
765 Bobbins Ln Florissant, MO 3.0 1.0 1107 $1,450 $1.31 44d 1 1.13mi
241 Flora Dr Saint Louis, MO 2.0 1.0 703 $1,075 $1.53 24d 1 1.16mi
7025 Richwood Ln Hazelwood, MO 3.0 1.0 936 $1,375 $1.47 18d 1 1.21mi
24 Barto Dr Saint Louis, MO 3.0 1.0 864 $1,400 $1.62 44d 1 1.25mi
4 Sharon Ct Florissant, MO 3.0 2.0 1108 $1,800 $1.62 3d 1 1.26mi
50 Lynn Meadows Ln Florissant, MO 3.0 1.0 864 $1,450 $1.68 24d 1 1.27mi
36 Connolly Dr Saint Louis, MO 3.0 1.0 1024 $1,149 $1.12 24d 1 1.28mi
263 Sadonia Ave Saint Louis, MO 3.0 2.0 888 $1,350 $1.52 44d 1 1.29mi
446 Olian Dr Hazelwood, MO 2.0 1.0 880 $975 $1.11 2d 1 1.31mi
260 Sadonia Ave Saint Louis, MO 3.0 2.0 1088 $1,623 $1.49 21d 1 1.32mi
7404 Olian Dr Hazelwood, MO 2.0 1.0 870 $925 $1.06 44d 1 1.33mi
858 Hazelvalley Dr Hazelwood, MO 3.0 1.5 912 $1,450 $1.59 44d 1 1.35mi
470 Hundley Dr Florissant, MO 3.0 2.0 962 $1,595 $1.66 44d 1 1.38mi

Listing history 24 events

  1. 2026-06-18
    days on market $128,000 Active 24 DOM
  2. 2026-06-17
    days on market $128,000 Active 23 DOM
  3. 2026-06-16
    days on market $128,000 Active 22 DOM
  4. 2026-06-15
    days on market $128,000 Active 21 DOM
  5. 2026-06-13
    days on market $128,000 Active 19 DOM
  6. 2026-06-13
    days on market $128,000 Active 18 DOM
  7. 2026-06-09
    days on market $128,000 Active 15 DOM
  8. 2026-06-08
    days on market $128,000 Active 14 DOM
  9. 2026-06-07
    days on market $128,000 Active 13 DOM
  10. 2026-06-05
    days on market $128,000 Active 10 DOM
  11. 2026-06-03
    days on market $128,000 Active 9 DOM
  12. 2026-06-02
    days on market $128,000 Active 8 DOM
  13. 2026-05-31
    days on market $128,000 Active 7 DOM
  14. 2026-03-07
    status Pending
  15. 2026-03-04
    listed $128,000 Active
  16. 2019-12-23
    soldstatus $590,000
  17. 2016-05-31
    soldstatus $45,000
  18. 2016-05-27
    soldstatus Closed 282-char remark
    Show marketing remark (282 chars)

    Charming ranch style home that you will want to see! Large eat in kitchen that the family chef will love - extra counter and cabinet space is perfect for all the meal prep gadgets. Privacy fenced back yard is ideal for Bar-B-Q's with friends and family. Schedule a showing today!

  19. 2016-04-27
    historical 282-char remark
    Show marketing remark (282 chars)

    Charming ranch style home that you will want to see! Large eat in kitchen that the family chef will love - extra counter and cabinet space is perfect for all the meal prep gadgets. Privacy fenced back yard is ideal for Bar-B-Q's with friends and family. Schedule a showing today!

  20. 2016-04-12
    listed $35,400 Active 282-char remark
    Show marketing remark (282 chars)

    Charming ranch style home that you will want to see! Large eat in kitchen that the family chef will love - extra counter and cabinet space is perfect for all the meal prep gadgets. Privacy fenced back yard is ideal for Bar-B-Q's with friends and family. Schedule a showing today!

  21. 2007-01-05
    soldstatus $121,900
  22. 1991-11-06
    soldstatus $62,500
  23. 1981-08-01
    soldstatus $46,000
  24. 1981-08-01
    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
$1,602 · $134/mo
Projected year-2 tax
$1,602 · $134/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 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥105°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
$16,705
− Mortgage interest
−$7,170
− Property taxes
−$1,602
− Insurance
−$640
− Repairs & maintenance
−$1,336
− Management
−$1,336
− Depreciation
−$3,724
Taxable income
$896
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$215
After-tax cash flow
$2,685/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)
50,196
Household income
$70,811
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
1279.0

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 0.58)
Race & ethnicity
White 49% Black 41% Two or more races 7% Hispanic / Latino 2%
Common ancestry
Romanian 3% Lithuanian 3% Swedish 1%
Foreign-born
5% · Canada, Jamaica
Languages at home
94% English-only · Spanish 2% Arabic 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
▼ -223.57%
Current HPI
202.7192
Rent YoY
▲ 4.27%
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

+178.3% since first listed
11 events — show timeline
  • 2026-03-07 Pending MARIS as Distributed by MLS Grid
  • 2026-03-04 Listed $128,000 MARIS as Distributed by MLS Grid
  • 2019-12-23 Sold (Public Records) $590,000 Public Records
  • 2016-05-31 Sold (Public Records) $45,000 Public Records
  • 2016-05-27 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2016-04-27 Delisted MARIS as Distributed by MLS Grid
  • 2016-04-12 Listed $35,400 MARIS as Distributed by MLS Grid
  • 2007-01-05 Sold (Public Records) $121,900 Public Records
  • 1991-11-06 Sold (Public Records) $62,500 Public Records
  • 1981-08-01 Sold (Public Records) Public Records
  • 1981-08-01 Sold (Public Records) $46,000 Public Records

Property tax history

+0.7%/yr

Latest (2022): $1,602 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…