CashFlowRE
Sign in Sign up
4340 Tanglebrook Dr
D Composite 43.68
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).

  • Appreciation +10.0/10.0
  • Cash flow +9.4/30.0
  • ARV discount +7.0/15.0
  • Rent growth +4.4/5.0
  • Livability +3.5/5.0
  • 1% rule +2.6/10.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$249,900

4340 Tanglebrook Dr · Black Jack, MO 63033
3 bd · 3.0 ba · 1,620 sqft · SingleFamily public records · 65 Days on market
Built 1972 0.26 ac lot $154/sqft · at area comps Est $247k · at est. $13/mo HOA · 1% of rent

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

Listing remarks MLS

SPACE FOR EVERYONE. This home offers a lot of living space for the large and or growing family. The main level has a large eat in kitchen with plenty of cabinets/counter tops and pantry. There is a large separate dining room and separate formal living room. The great room has a nice fire place with 2 large windows that over looks the deck. Down the hall you will find a nice master bedroom, plenty of closet space, with a master bathroom. There are 2 more nice size bedrooms with adequate closet space and a second full bath. If that is not enough room then wait to you see the lower level. You will find a huge family room for all of your entertaining. There is a full wet bar, small refrigerator, sink, fantastic lighting and space for all of your gaming and pool table. There are 2 more bonus rooms that can be used for office, sleeping or what ever you need. Don't forget there is a full 3rd bathroom, a utility room and more storage. Back yard backs to trees so you get plenty of privacy.

Key facts

  • Black appliances
  • Close to parks
  • Classic fireplace

Tags

CLASSIC FIREPLACEGRANITE COUNTERTOPSBLACK APPLIANCESDEDICATED PRIMARY BATHROOMEASY ACCESS TO LOCAL AMENITIESCLOSE TO PARKS

Property features AI

Finance

  • Other: Living area reported as 1,620 (public records); Directions: From Old Halls Ferry Road, head east onto Vanderwood Drive. Continue straight for approximately 0.3 miles, then turn right onto Tanglebrook Drive. Follow Tanglebrook Drive for a short distance; the property will be located on your left at 4340 Tanglebrook Drive.
  • HOA & community: HOA: House and Associates; Annual association fee of $150; No association amenities listed

Exterior

  • Parking: Attached 2-car garage (total 2 parking spaces)
  • Utilities: Public water; Public sewer; Electric service (other); Natural gas available
  • Home design: Single family residence; One story; House structure
  • Construction: Brick and wood siding exterior; Composition roof; Slab foundation; Built and listed in public records
  • Exterior features: Adjoins wooded area; Located on a cul-de-sac; Level lot; Other exterior features; No fencing noted; Asphalt/paved road frontage on a city street

Interior

  • Kitchen: Dishwasher; Range; Range hood; Refrigerator
  • Bedrooms: 3 bedrooms on the main level (12x14; 10x10; 10x10)
  • Flooring: Carpet; Laminate; Vinyl
  • Bathrooms: 3 full bathrooms (2 main level, 1 lower level)
  • Heating & cooling: Forced air heating (natural gas); Central air conditioning; Ceiling fans; Electric cooling
  • Interior features: Eat-in kitchen; Pantry; Special millwork; Walk-in closet(s); Basement with partial finish, full bathroom and sleeping area; Fireplace serving great room and recreation room

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/3.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-178 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $218k (12.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $191k (23.7% below list).
  • Recommended offer: $191k (23.7% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 70/100 on livability (#132 in MO) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, crime D+, amenities F.
  • Hazelwood (suburban): math 11% / reading 26% proficiency, ranked #306 of 324 in MO (top 94%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Jury Elem. (math 5% / reading 19%, grade F, #1,016 of 1,115 statewide, top 92%, 420 students, 99% FRL); Central Middle (math 12% / reading 25%, grade F, #348 of 391 statewide, top 89%, 707 students, 68% FRL); Hazelwood Central High (math 12% / reading 33%, grade F, #455 of 521 statewide, top 88%, 1,628 students, 52% FRL) — zoned schools average 73% FRL vs 53% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+7.5%/yr); 221 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 920 units permitted in St. Louis County in 2024 (250 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($67k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $27k of equity ($2k loan paydown + $25k appreciation (10.0% local appreciation)).
  • By year 2, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 5y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $184k; 36% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $190,554 (23.7% 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. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 24% concession, seller financing, or rate buy-down credit?
  3. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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. 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?
  9. 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.
  10. 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.
  11. 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
0.76%
Cap rate
5.44%
Cash-on-cash
-3.06%
DSCR
0.86
GRM
10.9

CMA / ARV

ARV (median comp)
$246,952
List price
$249,900
Delta
1.19%
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
4359 Blythewood Dr 0.17mi 3/3.0 1,684 (+4%) 5mo $250,000 $148 81
35 Wild Ridge/hazeltine 0.28mi 3/2.0 1,612 (-0%) 2mo $317,742 $197 81
Lot 8 Wild Ridge/ Hazeltine 0.28mi 3/2.0 1,612 (-0%) 6mo $334,967 $208 77
4424 Cloverbrook Dr 0.24mi 3/2.0 1,521 (-6%) 5mo $249,900 $164 71
33 Club Grounds South Dr 0.31mi 3/3.0 1,771 (+9%) 1mo $235,000 $133 69
12870 Old Halls Ferry Rd 0.39mi 3/2.0 1,761 (+9%) 6mo $225,000 $128 58
12922 High Crest St 0.59mi 4/3.5 (+1) 1,566 (-3%) 2mo $320,000 $204 58
Lot 6 Wildridge Ests 0.26mi 3/2.0 1,826 (+13%) 6mo $369,900 $203 57
3940 Parker Rd 0.74mi 3/1.5 1,705 (+5%) 4mo $182,000 $107 47
1 Club Grounds North Dr 0.58mi 3/2.0 1,426 (-12%) 4mo $209,900 $147 45
2010 Cordoba Dr 0.70mi 3/2.0 1,436 (-11%) 2mo $229,900 $160 43
1480 Surrey Dr 0.72mi 3/2.0 1,415 (-13%) 5mo $139,900 $99 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 7.51% rent growth · sell at horizon

5-year hold
IRR
23.5%
Equity multiple
2.91×
Total profit
$133,781
Equity at exit
$225,130
10-year hold
IRR
22.0%
Equity multiple
7.07×
Total profit
$424,874
Equity at exit
$485,501

Cash invested: $69,972 (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 63033

Home prices YoY
2.5%
Rents YoY
7.5%
Active inventory
221
Price-to-rent
10.9×

Monthly cashflow live

Estimated rent
$1,906 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$256 /mo · $3,074/yr
Insurance
$104
HOA
$13
Vacancy / Maint / Mgmt
$400
Net cashflow
$-178

Break-even live

Break-even rent $2,131
Max offer price $218,382
Occupancy floor

Sensitivity live

Price -10% $-37 -5% $-108 +0% $-178 +5% $-249 +10% $-320
Rent -10% $-329 -5% $-254 +0% $-178 +5% $-103 +10% $-28
Rate -1.0pp $-53 -0.5pp $-115 base $-178 +0.5pp $-243 +1.0pp $-309

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
$62,475
Closing costs
$7,497
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4440 Parker Rd Black Jack, MO 3.0 2.0 1900 $1,711 $0.90 3d 1 0.63mi
4583 Whisper Lake Dr Black Jack, MO 1.0–5.0 1.0–2.5 1225 $1,180 $0.96 0d 18 0.69mi
3930 Belcroft Dr Florissant, MO 3.0 3.0 1408 $1,935 $1.37 45d 1 0.72mi
2075 Cordoba Dr Florissant, MO 3.0 2.0 1523 $1,850 $1.21 16d 1 0.78mi
3 Cantabrian Ct Florissant, MO 3.0 2.0 1436 $1,881 $1.31 16d 1 1.01mi
4872 Bristol Rock Rd Black Jack, MO 4.0 2.0 1448 $2,061 $1.42 4d 1 1.13mi
5320 Springtrail Dr Black Jack, MO 4.0 2.5 1712 $2,390 $1.40 23d 1 1.19mi
5364 Trailview Dr Black Jack, MO 4.0 3.0 1992 $2,330 $1.17 23d 1 1.26mi
11635 Hazeloak Dr Black Jack, MO 3.0 2.0 1124 $1,728 $1.54 19d 1 1.29mi
4112 Monsols Dr Florissant, MO 3.0 2.0 1120 $1,945 $1.74 45d 1 1.35mi
1600 Horseshoe Dr Florissant, MO 3.0 2.0 1314 $1,550 $1.18 45d 1 1.43mi

HOA detail

Monthly dues
$13 · $156/yr
Likely covers
pool

Listing history 27 events

  1. 2026-06-21
    days on market $249,900 Active 65 DOM
  2. 2026-06-18
    days on market $249,900 Active 62 DOM
  3. 2026-06-17
    days on market $249,900 Active 61 DOM
  4. 2026-06-16
    days on market $249,900 Active 60 DOM
  5. 2026-06-15
    days on market $249,900 Active 59 DOM
  6. 2026-06-13
    days on market $249,900 Active 57 DOM
  7. 2026-06-13
    pricedays on market $249,900 Active 56 DOM
  8. 2026-06-09
    days on market $259,900 Active 53 DOM
  9. 2026-06-08
    days on market $259,900 Active 52 DOM
  10. 2026-06-07
    days on market $259,900 Active 51 DOM
  11. 2026-06-05
    days on market $259,900 Active 48 DOM
  12. 2026-06-03
    days on market $259,900 Active 47 DOM
  13. 2026-06-02
    days on market $259,900 Active 46 DOM
  14. 2026-06-01
    days on market $259,900 Active 45 DOM
  15. 2026-05-31
    days on market $259,900 Active 44 DOM
  16. 2026-05-15
    price $259,900 978-char remark
  17. 2026-04-17
    listed $269,900 Active 978-char remark
  18. 2024-02-11
    historical $1,885
  19. 2024-02-03
    listed $1,885
  20. 2022-02-20
    price $1,725
  21. 2021-07-23
    soldstatus $184,000
  22. 2021-07-20
    soldstatus Closed 996-char remark
    Show marketing remark (996 chars)

    SPACE FOR EVERYONE. This home offers a lot of living space for the large and or growing family. The main level has a large eat in kitchen with plenty of cabinets/counter tops and pantry. There is a large separate dining room and separate formal living room. The great room has a nice fire place with 2 large windows that over looks the deck. Down the hall you will find a nice master bedroom, plenty of closet space, with a master bathroom. There are 2 more nice size bedrooms with adequate closet space and a second full bath. If that is not enough room then wait to you see the lower level. You will find a huge family room for all of your entertaining. There is a full wet bar, small refrigerator, sink, fantastic lighting and space for all of your gaming and pool table. There are 2 more bonus rooms that can be used for office, sleeping or what ever you need. Don't forget there is a full 3rd bathroom, a utility room and more storage. Back yard backs to trees so you get plenty of privacy.

  23. 2021-06-28
    status Pending 996-char remark
    Show marketing remark (996 chars)

    SPACE FOR EVERYONE. This home offers a lot of living space for the large and or growing family. The main level has a large eat in kitchen with plenty of cabinets/counter tops and pantry. There is a large separate dining room and separate formal living room. The great room has a nice fire place with 2 large windows that over looks the deck. Down the hall you will find a nice master bedroom, plenty of closet space, with a master bathroom. There are 2 more nice size bedrooms with adequate closet space and a second full bath. If that is not enough room then wait to you see the lower level. You will find a huge family room for all of your entertaining. There is a full wet bar, small refrigerator, sink, fantastic lighting and space for all of your gaming and pool table. There are 2 more bonus rooms that can be used for office, sleeping or what ever you need. Don't forget there is a full 3rd bathroom, a utility room and more storage. Back yard backs to trees so you get plenty of privacy.

  24. 2021-06-24
    listed $190,000 Active 996-char remark
    Show marketing remark (996 chars)

    SPACE FOR EVERYONE. This home offers a lot of living space for the large and or growing family. The main level has a large eat in kitchen with plenty of cabinets/counter tops and pantry. There is a large separate dining room and separate formal living room. The great room has a nice fire place with 2 large windows that over looks the deck. Down the hall you will find a nice master bedroom, plenty of closet space, with a master bathroom. There are 2 more nice size bedrooms with adequate closet space and a second full bath. If that is not enough room then wait to you see the lower level. You will find a huge family room for all of your entertaining. There is a full wet bar, small refrigerator, sink, fantastic lighting and space for all of your gaming and pool table. There are 2 more bonus rooms that can be used for office, sleeping or what ever you need. Don't forget there is a full 3rd bathroom, a utility room and more storage. Back yard backs to trees so you get plenty of privacy.

  25. 2021-06-24
    soldstatus $122,500
    Show marketing remark (996 chars)

    SPACE FOR EVERYONE. This home offers a lot of living space for the large and or growing family. The main level has a large eat in kitchen with plenty of cabinets/counter tops and pantry. There is a large separate dining room and separate formal living room. The great room has a nice fire place with 2 large windows that over looks the deck. Down the hall you will find a nice master bedroom, plenty of closet space, with a master bathroom. There are 2 more nice size bedrooms with adequate closet space and a second full bath. If that is not enough room then wait to you see the lower level. You will find a huge family room for all of your entertaining. There is a full wet bar, small refrigerator, sink, fantastic lighting and space for all of your gaming and pool table. There are 2 more bonus rooms that can be used for office, sleeping or what ever you need. Don't forget there is a full 3rd bathroom, a utility room and more storage. Back yard backs to trees so you get plenty of privacy.

  26. 1995-12-04
    soldstatus $107,500
  27. 1993-08-06
    soldstatus $103,000

ⓘ 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
$3,074 · $256/mo
Projected year-2 tax
$3,074 · $256/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 4/10 Moderate 7 d/yr ≥106°F today · 20 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
$22,866
− Mortgage interest
−$13,998
− Property taxes
−$3,074
− Insurance
−$1,250
− Repairs & maintenance
−$1,829
− Management
−$1,829
− HOA
−$156
− Depreciation
−$7,270
Taxable loss
−$6,540
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,570
After-tax cash flow
$-571/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
Hazelwood
NCES district ID
2913830
Math proficiency
11% ▼ -13.00%
Reading proficiency
26% ▼ -6.00%
Median HH income
$51,621
Composite
16.77/100
National rank
#9156
State rank
#306 of 324 in MO

Livability — Black Jack

Score
70/100
State rank
#132
US rank
#7706

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Black Jack, MO
County
Saint Louis County · 888,823 people
City population
42,258
Metro
St. Louis, MO-IL
Population (ZIP)
43,056
Household income
$66,776
Rent vs Own
33.4% rent · 66.6% own
Severe rent burden
1429.0

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 (71%)
Race & ethnicity
Black 71% White 23% Two or more races 4% Hispanic / Latino 1%
Common ancestry
Romanian 1% Lithuanian 1% Italian 1%
Foreign-born
3% · Canada, Vietnam
Languages at home
95% English-only · Spanish 1% French/Haitian/Cajun 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
▲ 13.78%
Current HPI
570.6
Rent YoY
▲ 7.51%
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

+142.6% since first listed
13 events — show timeline
  • 2026-06-12 Price Changed $249,900 MARIS as Distributed by MLS Grid
  • 2026-05-15 Price Changed $259,900 MARIS as Distributed by MLS Grid
  • 2026-04-17 Listed $269,900 MARIS as Distributed by MLS Grid
  • 2024-02-11 Rental Removed $1,885 RENTLY
  • 2024-02-03 Listed for Rent $1,885 RENTLY
  • 2022-02-20 Price Changed $1,725 RENT.
  • 2021-07-23 Sold (Public Records) $184,000 Public Records
  • 2021-07-20 Sold (MLS) MARIS as Distributed by MLS Grid
  • 2021-06-28 Pending MARIS as Distributed by MLS Grid
  • 2021-06-24 Listed $190,000 MARIS as Distributed by MLS Grid
  • 2021-06-24 Sold (Public Records) $122,500 Public Records
  • 1995-12-04 Sold (Public Records) $107,500 Public Records
  • 1993-08-06 Sold (Public Records) $103,000 Public Records

Property tax history

+2.6%/yr

Latest (2022): $3,074 · +4.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…