CashFlowRE
Sign in Sign up
225 Coburg Dr
B Composite 74.97
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.1/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +0.4/10.0
  • Appreciation +0.0/10.0

$65,000

225 Coburg Dr · Riverview, MO 63137
2 bd · 1.0 ba · 1,176 sqft · SingleFamily public records · 99 Days on market
Built 1935 0.34 ac lot $55/sqft · 28% below area Est $91k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Affordable opportunity in a convenient location! This 2-bedroom, 1-bath home offers a functional layout with plenty of potential. Featuring a spacious living area, a cozy kitchen, and a manageable yard, it’s perfect for first-time buyers, investors, or those looking to downsize. Priced to sell this home combines value with potential in a friendly neighborhood. Don’t miss out—schedule a showing today!

Key facts

  • 0.34 acre lot
  • Built 1935
  • Listed 99 days

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 $65k.

Deal economics

  • At list price, monthly cash flow is $549 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $65k).
  • Recommended offer: $59k (9.0% below list) — sets the bar for market timing.
  • Cap rate 16.4% vs local median 13.2% in Riverview — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 58/100 on livability (#579 in MO) — a working-class tenant base; expect higher turnover. Strengths: cost of living A+, housing A+; Watch: employment D+, schools F, crime F.
  • Riverview Gardens (suburban): math 2% / reading 9% proficiency, ranked #324 of 324 in MO (top 100%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 90% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.6%/yr); 201 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); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; lower-income renter base — watch delinquency; 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($43k/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 $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $18k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 99 days — a 9% lower offer ($59k) is reasonable based on typical stale-listing flexibility.
  • 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.
  • Current owner paid $19k; list at $65k implies a 242% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1935 — 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 $59,150 (9.0% below list)

Questions for the listing agent

  1. It's been on market 99 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 1935 — 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 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?
  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
1.98%
Cap rate
16.43%
Cash-on-cash
36.21%
DSCR
2.61
GRM
4.2

CMA / ARV

ARV (median comp)
$90,546
List price
$65,000
Delta
-28.21%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
122 Coburg Dr 0.17mi 3/1.5 (+1) 1,188 (+1%) 0mo $10,000 $8 83
10060 Valley Dr 0.13mi 2/1.0 1,056 (-10%) 4mo $59,900 $57 74
448 Lancashire Rd 0.27mi 3/1.0 (+1) 1,234 (+5%) 4mo $149,000 $121 70
9920 Diamond Dr 0.36mi 2/1.0 1,273 (+8%) 3mo $33,352 $26 67
10042 Lilac Ave 0.41mi 2/1.0 1,282 (+9%) 2mo $104,900 $82 65
338 Lancashire Rd 0.31mi 3/1.0 (+1) 1,063 (-10%) 0mo $99,000 $93 64
233 Cameron Rd 0.39mi 3/1.0 (+1) 1,088 (-8%) 5mo $112,000 $103 61
304 Lanark Rd 0.30mi 3/1.0 (+1) 1,304 (+11%) 4mo $34,900 $27 60
10071 Diamond Dr 0.30mi 2/1.0 1,008 (-14%) 5mo $64,900 $64 58
9846 Lilac Dr 0.59mi 3/1.0 (+1) 1,116 (-5%) 4mo $55,000 $49 55
343 Midridge Dr 0.45mi 3/1.5 (+1) 1,058 (-10%) 5mo $52,000 $49 51
435 Adrian Dr 0.73mi 3/2.0 (+1) 1,100 (-6%) 4mo $45,000 $41 43

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 · 6.59% rent growth · sell at horizon

5-year hold
IRR
36.1%
Equity multiple
2.61×
Total profit
$29,283
Equity at exit
$9,692
10-year hold
IRR
44.6%
Equity multiple
6.05×
Total profit
$91,904
Equity at exit
$5,620

Cash invested: $18,200 (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 63137

Rents YoY
6.6%
Active inventory
201
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,285 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$98 /mo · $1,174/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$270
Net cashflow
$549

Break-even live

Break-even rent $590
Max offer price $65,000
Occupancy floor 52%

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
$16,250
Closing costs
$1,950
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
10063 Northgate Dr Saint Louis, MO 2.0 1.0 1054 $1,200 $1.14 43d 1 0.08mi
416 Crawford Rd Saint Louis, MO 3.0 1.0 844 $1,499 $1.78 23d 1 0.14mi
10019 Northgate Dr Saint Louis, MO 3.0 1.0 991 $1,150 $1.16 21d 1 0.14mi
10309 Galloway Dr Saint Louis, MO 3.0 1.0 892 $1,295 $1.45 12d 1 0.15mi
10327 Renfrew Dr Saint Louis, MO 3.0 1.0 844 $1,199 $1.42 43d 1 0.16mi
255 Chambers Rd St. Louis, MO 2.0 1.0 700 $850 $1.21 43d 1 0.16mi
10213 Durness Dr Saint Louis, MO 2.0 1.0 932 $1,225 $1.31 43d 1 0.22mi
325 Caithness Rd Saint Louis, MO 3.0 1.0 854 $1,425 $1.67 12d 1 0.28mi
325 Caithness Rd Saint Louis, MO 3.0 1.0 854 $1,540 $1.80 43d 1 0.28mi
317 Cameron Rd Saint Louis, MO 3.0 1.0 854 $1,350 $1.58 23d 1 0.28mi
308 Lanark Rd Saint Louis, MO 3.0 1.0 1154 $1,400 $1.21 23d 1 0.32mi
437 Lancashire Rd Saint Louis, MO 3.0 1.0 1082 $1,395 $1.29 43d 1 0.33mi
400 Lancashire Rd Saint Louis, MO 3.0 1.0 1200 $1,095 $0.91 43d 1 0.33mi
10201 Gourock Dr Saint Louis, MO 3.0 1.0 886 $1,275 $1.44 43d 1 0.33mi
305 Lancashire Rd Saint Louis, MO 3.0 1.0 854 $1,100 $1.29 17d 1 0.36mi
432 Midlothian Rd Saint Louis, MO 3.0 1.0 1120 $1,350 $1.21 10d 1 0.38mi
10401 Hobkirk Dr Saint Louis, MO 3.0 1.0 1050 $1,500 $1.43 17d 1 0.39mi
10052 Lilac Ave Saint Louis, MO 3.0 1.5 1143 $1,100 $0.96 7d 1 0.39mi
232 Cameron Rd Saint Louis, MO 3.0 1.0 984 $1,295 $1.32 12d 1 0.39mi
312 Banff Cir Saint Louis, MO 3.0 1.0 854 $1,175 $1.38 23d 1 0.40mi
344 Midridge Dr Saint Louis, MO 2.0 1.0 810 $1,053 $1.30 43d 1 0.45mi
457 Shepley Dr Saint Louis, MO 3.0 1.0 854 $1,350 $1.58 23d 1 0.46mi
329 Midlothian Rd Saint Louis, MO 3.0 1.0 854 $1,195 $1.40 3d 1 0.46mi
10519 Renfrew Dr Saint Louis, MO 3.0 1.5 982 $1,399 $1.42 43d 1 0.49mi
9746 Diamond Dr Saint Louis, MO 3.0 2.0 910 $1,275 $1.40 43d 1 0.49mi
251 Midlothian Rd Saint Louis, MO 3.0 1.0 1058 $1,499 $1.42 43d 1 0.50mi
409 Shepley Dr Saint Louis, MO 3.0 1.0 854 $1,095 $1.28 4d 1 0.51mi
9943 Lilac Dr Saint Louis, MO 2.0 1.0 1086 $1,000 $0.92 43d 1 0.51mi
10524 Durness Dr Saint Louis, MO 3.0 1.0 1000 $1,250 $1.25 43d 1 0.51mi
743 Shepley Dr Saint Louis, MO 3.0 1.0 932 $1,025 $1.10 7d 1 0.52mi
10066 Dorothy Ave Saint Louis, MO 2.0 1.0 916 $1,225 $1.34 21d 1 0.54mi
323 Shepley Dr Saint Louis, MO 3.0 1.0 850 $1,175 $1.38 2d 1 0.54mi
9924 Gloucester Dr Saint Louis, MO 3.0 2.0 992 $1,565 $1.58 10d 1 0.56mi
10518 Gretna Cir Saint Louis, MO 3.0 1.0 1082 $1,450 $1.34 23d 1 0.57mi
10527 Prestwick Dr Saint Louis, MO 3.0 2.0 854 $1,395 $1.63 7d 1 0.61mi
10617 Dunkeld Cir Saint Louis, MO 3.0 1.0 873 $1,299 $1.49 43d 1 0.62mi
10617 Dunkeld Cir Saint Louis, MO 3.0 1.0 873 $1,299 $1.49 7d 1 0.62mi
1205 Shepley Dr Saint Louis, MO 3.0 1.0 901 $1,325 $1.47 23d 1 0.63mi
1205 Shepley Dr Saint Louis, MO 3.0 1.0 901 $1,350 $1.50 43d 1 0.63mi
9811 Lilac Dr Unit I St. Louis, MO 2.0 1.0 705 $799 $1.13 43d 1 0.66mi

Listing history 22 events

  1. 2026-06-18
    days on market $65,000 Active 99 DOM
  2. 2026-06-17
    days on market $65,000 Active 98 DOM
  3. 2026-06-16
    days on market $65,000 Active 97 DOM
  4. 2026-06-15
    days on market $65,000 Active 96 DOM
  5. 2026-06-13
    days on market $65,000 Active 94 DOM
  6. 2026-06-13
    days on market $65,000 Active 93 DOM
  7. 2026-06-09
    days on market $65,000 Active 90 DOM
  8. 2026-06-08
    days on market $65,000 Active 89 DOM
  9. 2026-06-07
    days on market $65,000 Active 88 DOM
  10. 2026-06-05
    days on market $65,000 Active 85 DOM
  11. 2026-06-03
    days on market $65,000 Active 84 DOM
  12. 2026-06-02
    days on market $65,000 Active 83 DOM
  13. 2026-06-01
    days on market $65,000 Active 82 DOM
  14. 2026-05-31
    days on market $65,000 Active 81 DOM
  15. 2026-03-11
    listed $65,000 Active 422-char remark
    Show marketing remark (422 chars)

    Affordable opportunity in a convenient location! This 2-bedroom, 1-bath home offers a functional layout with plenty of potential. Featuring a spacious living area, a cozy kitchen, and a manageable yard, it’s perfect for first-time buyers, investors, or those looking to downsize. Priced to sell this home combines value with potential in a friendly neighborhood. Don’t miss out—schedule a showing today!

  16. 2023-11-04
    historical $950
  17. 2023-10-06
    listed $950
  18. 2016-09-01
    soldstatus $19,000
  19. 2016-09-01
    soldstatus $29,800
  20. 2010-12-02
    soldstatus
  21. 2006-06-22
    soldstatus $75,000
  22. 2005-02-01
    soldstatus $52,000

ⓘ 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
$1,174 · $98/mo
Projected year-2 tax
$1,174 · $98/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
$15,418
− Mortgage interest
−$3,641
− Property taxes
−$1,174
− Insurance
−$325
− Repairs & maintenance
−$1,233
− Management
−$1,233
− Depreciation
−$1,891
Taxable income
$5,920
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,421
After-tax cash flow
$5,170/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
Riverview Gardens
NCES district ID
2926670
Math proficiency
2% ▼ -6.00%
Reading proficiency
9% ▼ -6.00%
Median HH income
$32,759
Composite
4.22/100
National rank
#10058
State rank
#324 of 324 in MO

Livability — Riverview

Score
58/100
State rank
#579
US rank
#20673

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Riverview, MO
County
Saint Louis County · 888,823 people
City population
19,690
Metro
St. Louis, MO-IL
Population (ZIP)
19,684
Household income
$43,422
Rent vs Own
52.2% rent · 47.8% own
Severe rent burden
1863.0

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 (82%)
Race & ethnicity
Black 82% White 13% Two or more races 3%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
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
▼ -96.70%
Current HPI
130.6765
Rent YoY
▲ 6.59%
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

+25.0% since first listed
8 events — show timeline
  • 2026-03-11 Listed $65,000 MARIS as Distributed by MLS Grid
  • 2023-11-04 Rental Removed $950 BUILDIUM
  • 2023-10-06 Listed for Rent $950 BUILDIUM
  • 2016-09-01 Sold (Public Records) $29,800 Public Records
  • 2016-09-01 Sold (Public Records) $19,000 Public Records
  • 2010-12-02 Sold (Public Records) Public Records
  • 2006-06-22 Sold (Public Records) $75,000 Public Records
  • 2005-02-01 Sold (Public Records) $52,000 Public Records

Property tax history

+1.4%/yr

Latest (2022): $1,174 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…